ACWA Powerشركة أكوا باور
- Price
- 186.00 SAR
- Fair value
- 22.38 SAR
- Discount to fair value
- −731%
- Mkt cap
- 142.49B
- P/E
- 76.9×
- P/B
- 4.91×
- EV
- 165.26B
- Div yield
- 0.09%
- ROE
- 6.4%
- Net margin
- 25.0%
Current price186SAR
Fair value (est., median)22.38SAR
UndervaluedFair valueOvervalued
+731.3% above fair valueWould need to fall ~88.0% to reach fair value.
Median ofGraham 44.75Residual Income 16.17Earnings Power 22.38
Health Check
40.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 731.3% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 5.28B | 6.10B | 6.30B | 7.41B | — |
| Net Income | 1.54B | 1.66B | 1.76B | 1.85B | 1.77B |
| Net Margin | 29.2% | 27.3% | 27.9% | 25.0% | — |
| Operating Cash Flow | 2.91B | 3.34B | 3.57B | 4.48B | — |
| OCF Margin | 55.2% | 54.9% | 56.7% | 60.4% | — |
| Capital Expenditure | 1.56B | 3.68B | 4.37B | 4.37B | — |
| Free Cash Flow | 1.35B | -337.11M | -805.81M | 113.52M | — |
| FCF Margin | 25.6% | -5.5% | -12.8% | 1.5% | — |
| FCF Conversion | 87.6% | -20.3% | -45.9% | 6.1% | — |
| EPS (Diluted) | 2.01/sh | 2.17/sh | 2.29/sh | 2.42/sh | 2.31/sh |
| Dividend / Share | 0.82/sh | 0.92/sh | 0.59/sh | 0.16/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield0.08%
Dividend / share0.16
If you invest
Shares (≈)53
Est. annual income8.35
At this rate, dividends alone return your capital in ~1,181.0 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · SAR
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 0.16 | 0.1% |
| 2024 | — | — | — | — | 0.59 | 0.2% |
| 2023 | — | 0.82 | — | — | 0.92 | 0.5% |
| 2022 | — | — | 0.76 | — | 0.82 | 0.6% |
Corporate actions
DCash Dividend
0.45 /sh2024-04-30
SStock Split
1.002×2024-04-30
DCash Dividend
0.82 /sh2023-06-22
DCash Dividend
0.76 /sh2022-07-03
Valuation breakdown
Fair value = median of the applicable methods (Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
2.48
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
44.75
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
16.17
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
22.38
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)22.38
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.54%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in ACWA Power regularly?
Starting year
- Invested
- 1K/yr · 6K total(2021 → today · 6 yrs)
- your value today is
- 8K SAR
- Total return
- +33.1%(+1.0% Dividends · +32.1% Capital gain)
- Annualised (IRR)
- +9.9%
Invested6KSAR
Dividends59SAR
Capital gain1.9KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
صندوق الاستثمارات العامه
44.16%
شركة رؤية العالمية للاستثمار مساهمه مقفله
22.75%
Total disclosed66.91%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.