Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM P/E Multiple | 33.4x - 36.9x | 35.1x |
Selected Fwd P/E Multiple | 38.0x - 42.0x | 40.0x |
Fair Value | ﷼79.41 - ﷼87.76 | ﷼83.58 |
Upside | -6.4% - 3.5% | -1.4% |
Benchmarks | - | Full Ticker |
Enma Al Rawabi Company | 952,100.0% | SASE:9521 |
Arriyadh Development Co. | 415,000.0% | SASE:4150 |
Retal Urban Development Company | 432,200.0% | SASE:4322 |
View United Real Estate Development Co. | 959,100.0% | SASE:9591 |
Adeer Real Estate Company | 963,400.0% | SASE:9634 |
Makkah Construction and Development Company | 410,000.0% | SASE:4100 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
9521 | 4150 | 4322 | 9591 | 9634 | 4100 | |||
SASE:9521 | SASE:4150 | SASE:4322 | SASE:9591 | SASE:9634 | SASE:4100 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 21.7% | 15.7% | 34.8% | NM- | NM- | 11.7% | ||
3Y CAGR | 45.5% | -2.4% | 14.0% | 22.0% | 42.4% | NM- | ||
Latest Twelve Months | 60.5% | -13.5% | 21.9% | 16.4% | 26.6% | 16.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 57.9% | 99.6% | 17.2% | 22.5% | 49.3% | 5.0% | ||
Prior Fiscal Year | 68.3% | 80.1% | 14.8% | 21.8% | 46.4% | 45.7% | ||
Latest Fiscal Year | 48.6% | 92.1% | 12.9% | 22.9% | 52.6% | 49.2% | ||
Latest Twelve Months | 48.6% | 85.7% | 12.8% | 22.9% | 52.6% | 50.5% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 11.6x | 37.4x | 20.8x | 11.1x | 6.7x | 28.3x | ||
Price / LTM Sales | 6.4x | 23.1x | 3.5x | 2.2x | 3.7x | 18.8x | ||
LTM P/E Ratio | 13.1x | 26.9x | 27.8x | 9.6x | 7.1x | 37.3x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 7.1x | 13.1x | 27.8x | |||||
Historical LTM P/E Ratio | -262.3x | 45.5x | 787.6x | |||||
Selected P/E Multiple | 33.4x | 35.1x | 36.9x | |||||
(x) LTM Net Income | 448 | 448 | 448 | |||||
(=) Equity Value | 14,950 | 15,737 | 16,524 | |||||
(/) Shares Outstanding | 200.0 | 200.0 | 200.0 | |||||
Implied Value Range | 74.75 | 78.69 | 82.62 | |||||
FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 74.75 | 78.69 | 82.62 | 84.80 | ||||
Upside / (Downside) | -11.8% | -7.2% | -2.6% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 9521 | 4150 | 4322 | 9591 | 9634 | 4100 | |
Value of Common Equity | 886 | 7,299 | 7,668 | 204 | 450 | 16,960 | |
(/) Shares Outstanding | 40.0 | 233.9 | 499.2 | 33.0 | 5.0 | 200.0 | |
Implied Stock Price | 22.15 | 31.20 | 15.36 | 6.18 | 90.00 | 84.80 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 22.15 | 31.20 | 15.36 | 6.18 | 90.00 | 84.80 | |
Trading Currency | SAR | SAR | SAR | SAR | SAR | SAR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |