As of 2025-06-02, the Intrinsic Value of Development Works Food Co CJSC (9501.SR) is 53.38 SAR. This 9501.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 267.00 SAR, the upside of Development Works Food Co CJSC is -80.00%.
The range of the Intrinsic Value is 30.73 - 120.56 SAR
Based on its market price of 267.00 SAR and our intrinsic valuation, Development Works Food Co CJSC (9501.SR) is overvalued by 80.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.73 - 120.56 | 53.38 | -80.0% |
| DCF (Growth 10y) | 72.19 - 244.39 | 115.76 | -56.6% |
| DCF (EBITDA 5y) | 114.96 - 264.73 | 214.85 | -19.5% |
| DCF (EBITDA 10y) | 153.50 - 379.11 | 288.56 | 8.1% |
| Fair Value | 10.20 - 10.20 | 10.20 | -96.18% |
| P/E | 1.07 - 7.90 | 4.55 | -98.3% |
| EV/EBITDA | 93.58 - 236.12 | 168.77 | -36.8% |
| EPV | (67.63) - (89.48) | (78.56) | -129.4% |
| DDM - Stable | 16.35 - 61.14 | 38.75 | -85.5% |
| DDM - Multi | 45.76 - 137.66 | 69.26 | -74.1% |
| Market Cap (mil) | 801.00 |
| Beta | 1.26 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 855.76 |
| Market risk premium | 5.44% |
| Cost of Equity | 9.87% |
| Cost of Debt | 5.00% |
| WACC | 9.47% |