As of 2026-05-26, the Intrinsic Value of Umm Al Qura Cement Company SJSC (3005.SR) is 11.96 SAR. This 3005.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.73 SAR, the upside of Umm Al Qura Cement Company SJSC is -12.90%.
The range of the Intrinsic Value is 8.23 - 19.89 SAR
Based on its market price of 13.73 SAR and our intrinsic valuation, Umm Al Qura Cement Company SJSC (3005.SR) is overvalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.23 - 19.89 | 11.96 | -12.9% |
| DCF (Growth 10y) | 8.07 - 17.67 | 11.19 | -18.5% |
| DCF (EBITDA 5y) | 8.18 - 10.03 | 9.11 | -33.7% |
| DCF (EBITDA 10y) | 8.61 - 11.44 | 9.96 | -27.5% |
| Fair Value | 27.05 - 27.05 | 27.05 | 97.02% |
| P/E | 13.55 - 19.89 | 16.50 | 20.2% |
| EV/EBITDA | 8.96 - 15.79 | 12.51 | -8.9% |
| EPV | 10.58 - 14.84 | 12.71 | -7.4% |
| DDM - Stable | 6.99 - 17.08 | 12.03 | -12.4% |
| DDM - Multi | 7.60 - 14.81 | 10.08 | -26.6% |
| Market Cap (mil) | 755.15 |
| Beta | 0.81 |
| Outstanding shares (mil) | 55.00 |
| Enterprise Value (mil) | 897.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.77% |
| Cost of Debt | 5.24% |
| WACC | 10.21% |