Leejam Sports Valuation

Q: What is the Fair Price of 1830 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

1830 (SAR190) is trading above our estimate of [[fair value]] (SAR153.03)

Is 1830 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1830 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1830 (SAR190) is trading above our estimate of fair value (SAR153.03)

Significantly Below Fair Value: 1830 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1830?

Key metric: As 1830 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1830. This is calculated by dividing 1830's market cap by their current earnings.
What is 1830's PE Ratio?
PE Ratio	20.4x
Earnings	ر.س483.48m
Market Cap	ر.س9.83b

1830 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	7.5x
Enterprise Value/EBITDA	17x
PEG Ratio	2.6x

Price to Earnings Ratio vs Peers

How does 1830's PE Ratio compare to its peers?

The above table shows the PE ratio for 1830 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	48.7x
6017 Jahez International Company for Information Systems Technology	38.4x	19.4%	ر.س6.0b
1810 Seera Holding Group	25.3x	24.0%	ر.س6.1b
4291 National Company for Learning and Education	51x	7.9%	ر.س9.2b
4010 Dur Hospitality	80.1x	n/a	ر.س2.7b
1830 Leejam Sports	20.6x	7.8%	ر.س9.9b

Price-To-Earnings vs Peers: 1830 is good value based on its Price-To-Earnings Ratio (20.6x) compared to the peer average (48.8x).

Price to Earnings Ratio vs Industry

How does 1830's PE Ratio compare vs other companies in the Asian Hospitality Industry?

20 Companies	Price / Earnings	Estimated Growth	Market Cap

20 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 1830 is good value based on its Price-To-Earnings Ratio (20.6x) compared to the Asian Hospitality industry average (21.3x).

Price to Earnings Ratio vs Fair Ratio

What is 1830's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1830 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	20.4x
Fair PE Ratio	32.7x

Price-To-Earnings vs Fair Ratio: 1830 is good value based on its Price-To-Earnings Ratio (20.6x) compared to the estimated Fair Price-To-Earnings Ratio (32.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1830 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	ر.س188.80	ر.س221.94 +17.6%	12.9%	ر.س256.00	ر.س157.00	n/a	9
Dec ’25	ر.س185.60	ر.س223.06 +20.2%	12.9%	ر.س256.00	ر.س157.00	n/a	9
Nov ’25	ر.س190.00	ر.س232.83 +22.5%	7.5%	ر.س256.00	ر.س204.00	n/a	9
Oct ’25	ر.س207.80	ر.س230.44 +10.9%	7.4%	ر.س256.00	ر.س204.00	n/a	8
Sep ’25	ر.س217.00	ر.س227.31 +4.8%	9.1%	ر.س256.00	ر.س194.00	n/a	8
Aug ’25	ر.س200.20	ر.س227.31 +13.5%	9.1%	ر.س256.00	ر.س194.00	n/a	8
Jul ’25	ر.س229.80	ر.س219.75 -4.4%	8.4%	ر.س245.00	ر.س194.00	n/a	10
Jun ’25	ر.س197.00	ر.س214.25 +8.8%	12.5%	ر.س245.00	ر.س155.00	n/a	10
May ’25	ر.س208.00	ر.س192.63 -7.4%	22.4%	ر.س245.00	ر.س100.00	n/a	9
Apr ’25	ر.س217.20	ر.س192.63 -11.3%	22.4%	ر.س245.00	ر.س100.00	n/a	9
Mar ’25	ر.س215.40	ر.س186.80 -13.3%	21.4%	ر.س235.00	ر.س100.00	n/a	10
Feb ’25	ر.س202.00	ر.س186.80 -7.5%	21.4%	ر.س235.00	ر.س100.00	n/a	10
Jan ’25	ر.س203.40	ر.س185.80 -8.7%	19.8%	ر.س230.50	ر.س100.00	n/a	10
Dec ’24	ر.س165.20	ر.س165.75 +0.3%	16.7%	ر.س210.00	ر.س100.00	ر.س185.60	10
Nov ’24	ر.س165.00	ر.س156.77 -5.0%	16.8%	ر.س180.00	ر.س100.00	ر.س190.00	10
Oct ’24	ر.س144.40	ر.س156.77 +8.6%	16.8%	ر.س180.00	ر.س100.00	ر.س207.80	10
Sep ’24	ر.س153.20	ر.س144.64 -5.6%	22.3%	ر.س180.00	ر.س84.00	ر.س217.00	10
Aug ’24	ر.س148.00	ر.س128.38 -13.3%	18.5%	ر.س175.00	ر.س84.00	ر.س200.20	9
Jul ’24	n/a	ر.س127.43 0%	19.7%	ر.س175.00	ر.س84.00	ر.س229.80	8
Jun ’24	ر.س119.00	ر.س115.04 -3.3%	13.1%	ر.س136.00	ر.س84.00	ر.س197.00	8
May ’24	ر.س114.40	ر.س112.29 -1.8%	13.3%	ر.س128.00	ر.س79.00	ر.س208.00	8
Apr ’24	ر.س105.00	ر.س106.26 +1.2%	14.2%	ر.س128.00	ر.س79.00	ر.س217.20	9
Mar ’24	ر.س93.00	ر.س102.52 +10.2%	14.3%	ر.س128.00	ر.س79.00	ر.س215.40	10
Feb ’24	ر.س84.40	ر.س102.52 +21.5%	14.3%	ر.س128.00	ر.س79.00	ر.س202.00	10
Jan ’24	ر.س86.10	ر.س104.30 +21.1%	15.0%	ر.س126.03	ر.س79.00	ر.س203.40	10
Dec ’23	ر.س84.00	ر.س104.32 +24.2%	15.0%	ر.س126.03	ر.س79.00	ر.س165.20	10

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/23 14:27
End of Day Share Price	2024/12/23 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Leejam Sports Company is covered by 17 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Fahad Qureshi	Aljazira Capital Company
Jassim Al-Jubran	Aljazira Capital Company
Danish Kazmi	Al Rajhi Capital