As of 2026-05-22, the Intrinsic Value of Saudi Airlines Catering Company SJSC (6004.SR) is 50.07 SAR. This 6004.SR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.30 SAR, the upside of Saudi Airlines Catering Company SJSC is -31.70%.
The range of the Intrinsic Value is 37.66 - 75.44 SAR
Based on its market price of 73.30 SAR and our intrinsic valuation, Saudi Airlines Catering Company SJSC (6004.SR) is overvalued by 31.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.66 - 75.44 | 50.07 | -31.7% |
| DCF (Growth 10y) | 56.33 - 111.69 | 74.63 | 1.8% |
| DCF (EBITDA 5y) | 85.66 - 120.74 | 105.29 | 43.6% |
| DCF (EBITDA 10y) | 92.05 - 140.35 | 116.69 | 59.2% |
| Fair Value | 95.62 - 95.62 | 95.62 | 30.45% |
| P/E | 91.33 - 124.60 | 97.81 | 33.4% |
| EV/EBITDA | 57.67 - 107.33 | 79.02 | 7.8% |
| EPV | 14.81 - 21.91 | 18.36 | -75.0% |
| DDM - Stable | 24.59 - 63.88 | 44.24 | -39.7% |
| DDM - Multi | 44.50 - 86.11 | 58.32 | -20.4% |
| Market Cap (mil) | 6,010.60 |
| Beta | 0.94 |
| Outstanding shares (mil) | 82.00 |
| Enterprise Value (mil) | 6,474.23 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.14% |
| Cost of Debt | 5.00% |
| WACC | 10.32% |