As of 2026-05-26, the Intrinsic Value of Tourism Enterprises Company SJSC (4170.SR) is 0.06 SAR. This 4170.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.85 SAR, the upside of Tourism Enterprises Company SJSC is -99.60%.
The range of the Intrinsic Value is (2.35) - 1.12 SAR
Based on its market price of 15.85 SAR and our intrinsic valuation, Tourism Enterprises Company SJSC (4170.SR) is overvalued by 99.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.35) - 1.12 | 0.06 | -99.6% |
| DCF (Growth 10y) | 1.29 - (1.40) | 0.46 | -97.1% |
| DCF (EBITDA 5y) | 2.39 - 1.45 | 1.93 | -87.8% |
| DCF (EBITDA 10y) | 2.17 - 1.41 | 1.81 | -88.6% |
| Fair Value | -0.99 - -0.99 | -0.99 | -106.27% |
| P/E | (3.89) - (4.18) | (4.04) | -125.5% |
| EV/EBITDA | 2.23 - 1.36 | 1.78 | -88.8% |
| EPV | 2.32 - 1.86 | 2.09 | -86.8% |
| DDM - Stable | (2.06) - (6.07) | (4.07) | -125.7% |
| DDM - Multi | 0.13 - 0.29 | 0.18 | -98.9% |
| Market Cap (mil) | 916.45 |
| Beta | 1.48 |
| Outstanding shares (mil) | 57.82 |
| Enterprise Value (mil) | 667.48 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.84% |
| Cost of Debt | 5.00% |
| WACC | 8.84% |