E

Etihad Etisalat Company SJSC
SAU:7020

Watchlist Manager
Etihad Etisalat Company SJSC
SAU:7020
Watchlist
Price: 49.9 SAR -1.19% Market Closed
Market Cap: ﷼38.4B

P/FCFE

22.8
Current
1%
More Expensive
vs 3-y average of 22.7

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
22.8
=
Market Cap
﷼38.3B
/
Free Cash Flow to Equity
﷼1.7B

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
22.8
=
Market Cap
﷼38.3B
/
Free Cash Flow to Equity
﷼1.7B

Valuation Scenarios

Etihad Etisalat Company SJSC is trading above its 3-year average

If P/FCFE returns to its 3-Year Average (22.7), the stock would be worth ﷼49.65 (0% downside from current price).

Statistics
Positive Scenarios
1/4
Maximum Downside
-13%
Maximum Upside
+11%
Average Downside
1%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 22.8 ﷼49.9
0%
3-Year Average 22.7 ﷼49.65
0%
5-Year Average 22.7 ﷼49.65
0%
Industry Average 19.9 ﷼43.44
-13%
Country Average 25.2 ﷼55.17
+11%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
SA
Etihad Etisalat Company SJSC
SAU:7020
38.3B SAR 22.8 11
ZA
MTN Group Ltd
JSE:MTN
383.1B ZAR 43.4 18.9
ZA
Vodacom Group Ltd
JSE:VOD
273B ZAR 11.4 14.5
US
T-Mobile US Inc
NASDAQ:TMUS
217B USD 12.8 19.7
JP
SoftBank Group Corp
TSE:9984
30.9T JPY 6.2 8.4
CN
China Mobile Ltd
SSE:600941
1.3T CNY 10.8 9.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.8T INR 36.7 35.3
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 25.6 15.9
JP
SoftBank Corp
TSE:9434
10.5T JPY 15.9 18.6
JP
KDDI Corp
TSE:9433
9.7T JPY 9 14
UK
Vodafone Group PLC
LSE:VOD
28.5B GBP -4.5 -7.4

Market Distribution

In line with most companies in Saudi Arabia
Percentile
44rd
Based on 176 companies
44rd percentile
22.8
Low
1.2 — 16.8
Typical Range
16.8 — 44.6
High
44.6 —
Distribution Statistics
Saudi Arabia
Min 1.2
30th Percentile 16.8
Median 25.2
70th Percentile 44.6
Max 11 988.3

Etihad Etisalat Company SJSC
Glance View

Market Cap
38.4B SAR
Industry
Telecommunication

Etihad Etisalat Company SJSC, more commonly known as Mobily, traces its roots back to 2004 when it emerged as a fresh player in Saudi Arabia's telecommunications landscape. With the market once monopolized by a single giant, Mobily's introduction brought a breath of competitive air. The company specializes in providing a broad range of telecommunications services, including mobile voice and data services, fixed-line, internet, and broadband services. From the bustling urban centers to the remote corners of the kingdom, Mobily's infrastructure has become synonymous with connectivity and innovation. Driven by a keen entrepreneurial spirit, the company swiftly built a formidable presence through strategic partnerships and relentless investment in state-of-the-art network technology. This foundation allowed Mobily to cater to the ever-growing appetite for digital connectivity in the region. Mobily's revenue model revolves largely around its subscription services, where it capitalizes on a strong customer base that ranges from individual users to large enterprises. Postpaid and prepaid mobile plans form a core driver of income, providing users with a variety of options tailored to different needs and budgets. Furthermore, Mobily has strategically expanded into the digital and enterprise sectors, offering solutions that include cloud computing, managed IT services, and Internet of Things (IoT) connectivity. This diversification not only broadens their revenue streams but also fortifies their position as a key player in the region's digital transformation. As the demand for communication and digital solutions continues to climb, Mobily's ability to adapt and innovate remains at the heart of its financial success.

Intrinsic Value
53.77 SAR
Undervaluation 7%
Intrinsic Value
Price ﷼49.9
E
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett