As of 2026-05-25, the Intrinsic Value of Astra Industrial Group SJSC (1212.SR) is 80.43 SAR. This 1212.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.00 SAR, the upside of Astra Industrial Group SJSC is -39.10%.
The range of the Intrinsic Value is 66.02 - 104.69 SAR
Based on its market price of 132.00 SAR and our intrinsic valuation, Astra Industrial Group SJSC (1212.SR) is overvalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.02 - 104.69 | 80.43 | -39.1% |
| DCF (Growth 10y) | 79.04 - 121.29 | 94.96 | -28.1% |
| DCF (EBITDA 5y) | 58.76 - 83.55 | 70.97 | -46.2% |
| DCF (EBITDA 10y) | 74.35 - 104.64 | 88.51 | -32.9% |
| Fair Value | 208.78 - 208.78 | 208.78 | 58.16% |
| P/E | 92.42 - 126.88 | 106.91 | -19.0% |
| EV/EBITDA | 44.63 - 81.94 | 66.32 | -49.8% |
| EPV | 52.13 - 67.18 | 59.66 | -54.8% |
| DDM - Stable | 49.01 - 106.38 | 77.70 | -41.1% |
| DDM - Multi | 55.64 - 95.94 | 70.62 | -46.5% |
| Market Cap (mil) | 10,560.00 |
| Beta | 0.94 |
| Outstanding shares (mil) | 80.00 |
| Enterprise Value (mil) | 10,664.26 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.50% |
| Cost of Debt | 5.00% |
| WACC | 11.35% |