Saudi Real Estate (Al Akaria)العقارية
- Price
- 16.28 SAR
- Fair value
- 10.53 SAR
- Discount to fair value
- −55%
- Mkt cap
- 6.11B
- P/E
- 20.6×
- P/B
- 1.15×
- EV
- 7.63B
- ROE
- 5.6%
- Net margin
- 15.7%
Current price16.28SAR
Fair value (est., median)10.53SAR
UndervaluedFair valueOvervalued
+54.7% above fair valueWould need to fall ~35.3% to reach fair value.
Median ofDCF 31.98Graham 14.64Residual Income 3.33Earnings Power 6.42
Health Check
55.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
- Above-average growth expected.
Risks
- Trades 54.7% 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 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 | 2.05B | 1.81B | 1.99B | 1.88B | — |
| Net Income | 110.54M | 67.63M | 215.06M | 295.96M | 636.40M |
| Net Margin | 5.4% | 3.7% | 10.8% | 15.7% | — |
| Operating Cash Flow | -175.03M | -87.87M | 928.03M | 973.69M | — |
| OCF Margin | -8.5% | -4.8% | 46.7% | 51.8% | — |
| Capital Expenditure | 10.22M | 132.84M | 8.31M | 22.14M | — |
| Free Cash Flow | -185.25M | -220.71M | 919.72M | 951.54M | — |
| FCF Margin | -9.0% | -12.2% | 46.3% | 50.6% | — |
| FCF Conversion | -167.6% | -326.3% | 427.7% | 321.5% | — |
| EPS (Diluted) | 0.29/sh | 0.18/sh | 0.57/sh | 0.79/sh | 1.70/sh |
| Dividend / Share | — | — | — | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
31.98
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
14.64
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
3.33
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
6.42
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)10.53
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.69%
- 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 Saudi Real Estate (Al Akaria) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- 0.0%(0.0% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.