As of 2026-05-22, the Intrinsic Value of Takween Advanced Industries SJSC (1201.SR) is (5.04) SAR. This 1201.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.96 SAR, the upside of Takween Advanced Industries SJSC is -201.60%.
The range of the Intrinsic Value is (6.00) - (3.14) SAR
Based on its market price of 4.96 SAR and our intrinsic valuation, Takween Advanced Industries SJSC (1201.SR) is overvalued by 201.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.00) - (3.14) | (5.04) | -201.6% |
| DCF (Growth 10y) | (4.80) - (1.09) | (3.53) | -171.2% |
| DCF (EBITDA 5y) | (4.50) - (2.73) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.01) - (1.62) | (1,234.50) | -123450.0% |
| Fair Value | -6.63 - -6.63 | -6.63 | -233.69% |
| P/E | (20.69) - (20.85) | (21.12) | -525.8% |
| EV/EBITDA | (7.17) - (5.61) | (6.75) | -236.2% |
| EPV | (11.78) - (12.96) | (12.37) | -349.5% |
| DDM - Stable | (3.98) - (10.04) | (7.01) | -241.3% |
| DDM - Multi | (1.02) - (2.14) | (1.39) | -128.0% |
| Market Cap (mil) | 379.24 |
| Beta | 1.22 |
| Outstanding shares (mil) | 76.46 |
| Enterprise Value (mil) | 1,065.60 |
| Market risk premium | 6.13% |
| Cost of Equity | 19.61% |
| Cost of Debt | 5.00% |
| WACC | 10.76% |