As of 2026-05-27, the Intrinsic Value of Yanbu National Petrochemicals Company SJSC (2290.SR) is 11.52 SAR. This 2290.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.04 SAR, the upside of Yanbu National Petrochemicals Company SJSC is -66.20%.
The range of the Intrinsic Value is 8.89 - 16.49 SAR
Based on its market price of 34.04 SAR and our intrinsic valuation, Yanbu National Petrochemicals Company SJSC (2290.SR) is overvalued by 66.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.89 - 16.49 | 11.52 | -66.2% |
| DCF (Growth 10y) | 14.20 - 25.75 | 18.23 | -46.5% |
| DCF (EBITDA 5y) | 32.33 - 40.67 | 36.26 | 6.5% |
| DCF (EBITDA 10y) | 30.99 - 42.80 | 36.37 | 6.8% |
| Fair Value | 0.68 - 0.68 | 0.68 | -98.00% |
| P/E | 4.39 - 17.48 | 10.07 | -70.4% |
| EV/EBITDA | 15.18 - 33.63 | 25.61 | -24.8% |
| EPV | 8.74 - 11.09 | 9.91 | -70.9% |
| DDM - Stable | 0.92 - 2.24 | 1.58 | -95.4% |
| DDM - Multi | 50.15 - 63.39 | 55.03 | 61.7% |
| Market Cap (mil) | 19,147.50 |
| Beta | 1.15 |
| Outstanding shares (mil) | 562.50 |
| Enterprise Value (mil) | 19,031.15 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.91% |
| Cost of Debt | 5.24% |
| WACC | 11.87% |