Saudi Aramco Base Oil Company JSC
SAU:2223
Intrinsic Value
The intrinsic value of one Saudi Aramco Base Oil Company JSC stock under the Base Case scenario is 83.72 SAR. Compared to the current market price of 129.6 SAR, Saudi Aramco Base Oil Company JSC is Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Saudi Aramco Base Oil Company JSC
Fundamental Analysis

Revenue & Expenses Breakdown
Saudi Aramco Base Oil Company JSC
Balance Sheet Decomposition
Saudi Aramco Base Oil Company JSC
Current Assets | 2.8B |
Cash & Short-Term Investments | 1.2B |
Receivables | 961.1m |
Other Current Assets | 687.5m |
Non-Current Assets | 4.9B |
PP&E | 4.9B |
Intangibles | 17.2m |
Other Non-Current Assets | 18.7m |
Free Cash Flow Analysis
Saudi Aramco Base Oil Company JSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
Saudi Aramco Base Oil Company JSC
Revenue
|
10B
SAR
|
Cost of Revenue
|
-8.7B
SAR
|
Gross Profit
|
1.3B
SAR
|
Operating Expenses
|
-347m
SAR
|
Operating Income
|
988.7m
SAR
|
Other Expenses
|
-16.6m
SAR
|
Net Income
|
972m
SAR
|
Profitability Score
Profitability Due Diligence
Saudi Aramco Base Oil Company JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Saudi Aramco Base Oil Company JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Saudi Aramco Base Oil Company JSC's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Saudi Aramco Base Oil Company JSC's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Saudi Aramco Base Oil Company JSC
According to Wall Street analysts, the average 1-year price target for Saudi Aramco Base Oil Company JSC is 124.7 SAR with a low forecast of 113.12 SAR and a high forecast of 145.95 SAR.
Dividends
Current shareholder yield for Saudi Aramco Base Oil Company JSC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Saudi Aramco Base Oil Company JSC stock under the Base Case scenario is 83.72 SAR.
Compared to the current market price of 129.6 SAR, Saudi Aramco Base Oil Company JSC is Overvalued by 35%.