
National Agricultural Development Company SJSC
SAU:6010

Intrinsic Value
The intrinsic value of one
National Agricultural Development Company SJSC
stock under the Base Case scenario is
23.38
SAR.
Compared to the current market price of 27.2 SAR,
National Agricultural Development Company SJSC
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
National Agricultural Development Company SJSC
Fundamental Analysis



Revenue & Expenses Breakdown
National Agricultural Development Company SJSC
Balance Sheet Decomposition
National Agricultural Development Company SJSC
Current Assets | 2.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 378.2m |
Other Current Assets | 841.4m |
Non-Current Assets | 2.8B |
Long-Term Investments | 275.6m |
PP&E | 2.5B |
Intangibles | 26.7m |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
National Agricultural Development Company SJSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
National Agricultural Development Company SJSC
Revenue
|
3.2B
SAR
|
Cost of Revenue
|
-2B
SAR
|
Gross Profit
|
1.2B
SAR
|
Operating Expenses
|
-738.4m
SAR
|
Operating Income
|
453.9m
SAR
|
Other Expenses
|
320.7m
SAR
|
Net Income
|
774.6m
SAR
|
Profitability Score
Profitability Due Diligence
National Agricultural Development Company SJSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
National Agricultural Development Company SJSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
National Agricultural Development Company SJSC's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
National Agricultural Development Company SJSC's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
National Agricultural Development Company SJSC
According to Wall Street analysts, the average 1-year price target for
National Agricultural Development Company SJSC
is 30.66 SAR
with a low forecast of 28.28 SAR and a high forecast of 33.5 SAR.
Dividends
Current shareholder yield for National Agricultural Development 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
National Agricultural Development Company SJSC
stock under the Base Case scenario is
23.38
SAR.
Compared to the current market price of 27.2 SAR,
National Agricultural Development Company SJSC
is
Overvalued by 14%.