As of 2026-05-26, the Intrinsic Value of Middle East Specialized Cables Company SJSC (2370.SR) is 21.66 SAR. This 2370.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.12 SAR, the upside of Middle East Specialized Cables Company SJSC is -32.60%.
The range of the Intrinsic Value is 17.79 - 27.39 SAR
Based on its market price of 32.12 SAR and our intrinsic valuation, Middle East Specialized Cables Company SJSC (2370.SR) is overvalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.79 - 27.39 | 21.66 | -32.6% |
| DCF (Growth 10y) | 26.33 - 39.11 | 31.52 | -1.9% |
| DCF (EBITDA 5y) | 57.35 - 93.11 | 78.01 | 142.9% |
| DCF (EBITDA 10y) | 54.24 - 90.90 | 73.85 | 129.9% |
| Fair Value | 12.71 - 12.71 | 12.71 | -60.44% |
| P/E | 43.59 - 87.38 | 61.97 | 92.9% |
| EV/EBITDA | 43.82 - 95.14 | 68.48 | 113.2% |
| EPV | 12.05 - 15.33 | 13.69 | -57.4% |
| DDM - Stable | 11.67 - 22.15 | 16.91 | -47.3% |
| DDM - Multi | 16.69 - 24.06 | 19.67 | -38.8% |
| Market Cap (mil) | 1,284.80 |
| Beta | 1.59 |
| Outstanding shares (mil) | 40.00 |
| Enterprise Value (mil) | 1,428.95 |
| Market risk premium | 6.13% |
| Cost of Equity | 14.78% |
| Cost of Debt | 5.00% |
| WACC | 13.43% |