As of 2026-05-26, the Intrinsic Value of Saudi Steel Pipe Company SJSC (1320.SR) is 46.40 SAR. This 1320.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.50 SAR, the upside of Saudi Steel Pipe Company SJSC is -14.90%.
The range of the Intrinsic Value is 40.37 - 55.09 SAR
Based on its market price of 54.50 SAR and our intrinsic valuation, Saudi Steel Pipe Company SJSC (1320.SR) is overvalued by 14.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.37 - 55.09 | 46.40 | -14.9% |
| DCF (Growth 10y) | 48.66 - 65.01 | 55.44 | 1.7% |
| DCF (EBITDA 5y) | 60.55 - 94.62 | 70.75 | 29.8% |
| DCF (EBITDA 10y) | 61.45 - 93.52 | 71.82 | 31.8% |
| Fair Value | 93.89 - 93.89 | 93.89 | 72.27% |
| P/E | 61.44 - 130.15 | 98.17 | 80.1% |
| EV/EBITDA | 53.67 - 103.81 | 68.11 | 25.0% |
| EPV | 32.70 - 39.66 | 36.18 | -33.6% |
| DDM - Stable | 15.67 - 29.03 | 22.35 | -59.0% |
| DDM - Multi | 39.56 - 52.26 | 44.81 | -17.8% |
| Market Cap (mil) | 2,779.50 |
| Beta | 1.80 |
| Outstanding shares (mil) | 51.00 |
| Enterprise Value (mil) | 2,825.36 |
| Market risk premium | 6.13% |
| Cost of Equity | 16.21% |
| Cost of Debt | 5.00% |
| WACC | 15.16% |