Modern Mills Company SJSC
SAU:2284
Intrinsic Value
The intrinsic value of one Modern Mills Company SJSC stock under the Base Case scenario is 37.01 SAR. Compared to the current market price of 46.6 SAR, Modern Mills Company SJSC is Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Modern Mills Company SJSC
Fundamental Analysis

Revenue & Expenses Breakdown
Modern Mills Company SJSC
Balance Sheet Decomposition
Modern Mills Company SJSC
Current Assets | 315.5m |
Cash & Short-Term Investments | 182.9m |
Receivables | 9.8m |
Other Current Assets | 122.8m |
Non-Current Assets | 988m |
PP&E | 984.4m |
Intangibles | 3.6m |
Free Cash Flow Analysis
Modern Mills Company SJSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
Modern Mills Company SJSC
Revenue
|
1B
SAR
|
Cost of Revenue
|
-627.5m
SAR
|
Gross Profit
|
372.8m
SAR
|
Operating Expenses
|
-112.8m
SAR
|
Operating Income
|
260m
SAR
|
Other Expenses
|
-51.4m
SAR
|
Net Income
|
208.7m
SAR
|
Profitability Score
Profitability Due Diligence
Modern Mills Company SJSC's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
Score
Modern Mills Company SJSC's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Modern Mills Company SJSC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Modern Mills Company SJSC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Modern Mills Company SJSC
According to Wall Street analysts, the average 1-year price target for Modern Mills Company SJSC is 62.34 SAR with a low forecast of 54.54 SAR and a high forecast of 74.66 SAR.
Dividends
Current shareholder yield for Modern Mills Company SJSC 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 Modern Mills Company SJSC stock under the Base Case scenario is 37.01 SAR.
Compared to the current market price of 46.6 SAR, Modern Mills Company SJSC is Overvalued by 21%.