Saudi Aramcoأرامكو السعودية
- Price
- 26.76 SAR
- Fair value
- 15.80 SAR
- Discount to fair value
- −69%
- Mkt cap
- 6.48T
- P/E
- 18.6×
- P/B
- 4.34×
- EV
- 6.60T
- Div yield
- 4.95%
- ROE
- 23.3%
- Net margin
- 20.8%
Current price26.76SAR
Fair value (est., median)15.8SAR
UndervaluedFair valueOvervalued
+69.4% above fair valueWould need to fall ~41.0% to reach fair value.
Median ofDCF 18.03DDM 15.8Graham 15.57Residual Income 17.37Earnings Power 14.57
Health Check
40.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (23.3%).
- Healthy balance sheet.
Risks
- Trades 69.4% above estimated fair value.
- Dividend payout looks stretched.
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 detailsDemo series
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 | 2.27T | 1.75T | 1.72T | 1.67T | — |
| Net Income | 597.22B | 452.75B | 393.89B | 348.04B | 375.64B |
| Net Margin | 26.4% | 25.8% | 22.9% | 20.8% | — |
| Operating Cash Flow | 698.15B | 537.81B | 508.89B | 510.80B | — |
| OCF Margin | 30.8% | 30.6% | 29.6% | 30.6% | — |
| Capital Expenditure | 141.16B | 158.31B | 188.89B | 190.44B | — |
| Free Cash Flow | 556.99B | 379.51B | 320.00B | 320.35B | — |
| FCF Margin | 24.6% | 21.6% | 18.6% | 19.2% | — |
| FCF Conversion | 93.3% | 83.8% | 81.2% | 92.0% | — |
| EPS (Diluted) | 2.47/sh | 1.87/sh | 1.63/sh | 1.44/sh | 1.55/sh |
| Dividend / Share | 1.16/sh | 1.52/sh | 1.93/sh | 1.32/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.95%
Dividend / share1.32
If you invest
Shares (≈)373
Est. annual income493.93
At this rate, dividends alone return your capital in ~20.2 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 | — | — | — | — | 1.32 | — |
| 2024 | — | — | — | — | 1.93 | — |
| 2023 | — | — | — | — | 1.52 | — |
| 2022 | — | — | — | — | 1.16 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، 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
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
18.03
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
15.80
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
15.57
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
17.37
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
14.57
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)15.80
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 11.63%
- CAPM cost of equity
- 12.00%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- 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 Saudi Aramco regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.