ADES Holding Company SJSC
SAU:2382
Intrinsic Value
The intrinsic value of one ADES Holding Company SJSC stock under the Base Case scenario is 20.34 SAR. Compared to the current market price of 19.82 SAR, ADES Holding Company SJSC is Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ADES Holding Company SJSC
Fundamental Analysis

Revenue & Expenses Breakdown
ADES Holding Company SJSC
Balance Sheet Decomposition
ADES Holding Company SJSC
Current Assets | 3.5B |
Cash & Short-Term Investments | 982.8m |
Receivables | 1.5B |
Other Current Assets | 961.5m |
Non-Current Assets | 17.6B |
PP&E | 17.3B |
Intangibles | 4m |
Other Non-Current Assets | 262.5m |
Free Cash Flow Analysis
ADES Holding Company SJSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
ADES Holding Company SJSC
Revenue
|
6.2B
SAR
|
Cost of Revenue
|
-3.8B
SAR
|
Gross Profit
|
2.4B
SAR
|
Operating Expenses
|
-585.6m
SAR
|
Operating Income
|
1.8B
SAR
|
Other Expenses
|
-970.9m
SAR
|
Net Income
|
802.5m
SAR
|
Profitability Score
Profitability Due Diligence
ADES Holding Company SJSC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
ADES Holding Company SJSC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ADES Holding Company SJSC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
ADES Holding Company SJSC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ADES Holding Company SJSC
According to Wall Street analysts, the average 1-year price target for ADES Holding Company SJSC is 20.46 SAR with a low forecast of 16.16 SAR and a high forecast of 25.52 SAR.
Dividends
Current shareholder yield for ADES Holding 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 ADES Holding Company SJSC stock under the Base Case scenario is 20.34 SAR.
Compared to the current market price of 19.82 SAR, ADES Holding Company SJSC is Undervalued by 3%.