The Discounted Cash Flow (DCF) valuation of Development Works Food Co CJSC (9501.SR) is 53.38 SAR. With the latest stock price at 267.00 SAR, the upside of Development Works Food Co CJSC based on DCF is -80.0%.
Based on the latest price of 267.00 SAR and our DCF valuation, Development Works Food Co CJSC (9501.SR) is a sell. selling 9501.SR stocks now will result in a potential gain of 80.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.2% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 30.73 - 120.56 | 53.38 |
| Upside | -88.5% - -54.8% | -80.0% |