Etihad Etisalat Valuation
Is 7020 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
Below Future Cash Flow Value
Significantly Below Future Cash Flow Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Future Cash Flow Value
What is the Fair Price of 7020 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Ultimate guide to DCF valuation for stock investing
Learn how to determine fair value like the best investors in the world.
Below Future Cash Flow Value: 7020 (SAR64.05) is trading below our estimate of future cash flow value (SAR86.54)
Significantly Below Future Cash Flow Value: 7020 is trading below future cash flow value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 7020?
Key metric: As 7020 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 7020's PE Ratio? | |
|---|---|
| PE Ratio | 13.7x |
| Earnings | ر.س3.58b |
| Market Cap | ر.س49.35b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2.8x |
| Enterprise Value/EBITDA | 7.7x |
| PEG Ratio | 2.1x |
Price to Earnings Ratio vs Peers
How does 7020's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 17.2x | ||
7030 Mobile Telecommunications Company Saudi Arabia | 16.5x | 14.97% | ر.س10.0b |
7010 Saudi Telecom | 14.4x | 3.53% | ر.س215.3b |
TIMS3 TIM | 12.9x | 8.52% | R$55.7b |
4904 Far EasTone Telecommunications | 25.2x | 7.38% | NT$345.8b |
7020 Etihad Etisalat | 13.7x | 6.61% | ر.س49.4b |
Price-To-Earnings vs Peers: 7020 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the peer average (23.9x).
Historical Price to Earnings Ratio
Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.
Fetching historical data
Price to Earnings Ratio vs Industry
How does 7020's PE Ratio compare vs other companies in the Asian Wireless Telecom Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 7020 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the Asian Wireless Telecom industry average (17.9x).
Price to Earnings Ratio vs Fair Ratio
What is 7020'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 13.7x |
| Fair PE Ratio | 15.6x |
Price-To-Earnings vs Fair Ratio: 7020 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the estimated Fair Price-To-Earnings Ratio (15.6x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | ر.س64.05 | ر.س76.77 +19.85% | 6.53% | ر.س85.00 | ر.س67.80 | n/a | 12 |
| May ’27 | ر.س65.00 | ر.س76.74 +18.06% | 6.57% | ر.س85.00 | ر.س67.80 | n/a | 12 |
| Apr ’27 | ر.س65.95 | ر.س76.14 +15.45% | 6.37% | ر.س85.00 | ر.س67.80 | n/a | 12 |
| Mar ’27 | ر.س62.95 | ر.س76.12 +20.92% | 6.37% | ر.س85.00 | ر.س68.50 | n/a | 12 |
| Feb ’27 | ر.س69.70 | ر.س75.18 +7.86% | 6.40% | ر.س85.00 | ر.س68.50 | n/a | 13 |
| Jan ’27 | ر.س66.25 | ر.س74.06 +11.80% | 7.52% | ر.س80.00 | ر.س59.50 | n/a | 14 |
| Dec ’26 | ر.س62.85 | ر.س72.84 +15.89% | 7.99% | ر.س80.00 | ر.س59.50 | n/a | 13 |
| Nov ’26 | ر.س67.75 | ر.س71.45 +5.47% | 9.09% | ر.س80.00 | ر.س59.00 | n/a | 13 |
| Oct ’26 | ر.س67.35 | ر.س68.35 +1.48% | 8.63% | ر.س80.00 | ر.س59.00 | n/a | 12 |
| Sep ’26 | ر.س62.90 | ر.س67.93 +8.00% | 7.64% | ر.س75.00 | ر.س59.00 | n/a | 12 |
| Aug ’26 | ر.س61.20 | ر.س66.71 +9.00% | 7.35% | ر.س75.00 | ر.س59.00 | n/a | 12 |
| Jul ’26 | ر.س59.00 | ر.س66.78 +13.19% | 7.25% | ر.س75.00 | ر.س59.00 | n/a | 13 |
| Jun ’26 | ر.س58.70 | ر.س66.71 +13.64% | 7.09% | ر.س75.00 | ر.س59.00 | n/a | 13 |
| May ’26 | ر.س63.00 | ر.س66.49 +5.54% | 7.31% | ر.س75.00 | ر.س59.00 | ر.س65.00 | 12 |
| Apr ’26 | ر.س61.00 | ر.س65.23 +6.93% | 5.91% | ر.س72.00 | ر.س59.00 | ر.س65.95 | 12 |
| Mar ’26 | ر.س62.00 | ر.س65.10 +5.00% | 5.89% | ر.س72.00 | ر.س59.00 | ر.س62.95 | 12 |
| Feb ’26 | ر.س57.90 | ر.س64.75 +11.84% | 5.99% | ر.س72.00 | ر.س59.00 | ر.س69.70 | 13 |
| Jan ’26 | ر.س54.00 | ر.س63.84 +18.22% | 5.01% | ر.س70.00 | ر.س59.00 | ر.س66.25 | 13 |
| Dec ’25 | ر.س53.50 | ر.س61.71 +15.34% | 8.23% | ر.س70.00 | ر.س48.00 | ر.س62.85 | 13 |
| Nov ’25 | ر.س51.80 | ر.س60.43 +16.66% | 8.57% | ر.س70.00 | ر.س48.00 | ر.س67.75 | 13 |
| Oct ’25 | ر.س51.60 | ر.س60.35 +16.96% | 8.45% | ر.س70.00 | ر.س48.00 | ر.س67.35 | 13 |
| Sep ’25 | ر.س51.40 | ر.س60.32 +17.35% | 8.44% | ر.س70.00 | ر.س48.00 | ر.س62.90 | 13 |
| Aug ’25 | ر.س51.20 | ر.س60.44 +18.05% | 8.62% | ر.س72.00 | ر.س48.00 | ر.س61.20 | 14 |
| Jul ’25 | ر.س52.30 | ر.س60.63 +15.93% | 8.62% | ر.س72.00 | ر.س48.00 | ر.س59.00 | 14 |
| Jun ’25 | ر.س46.75 | ر.س59.61 +27.50% | 7.39% | ر.س65.00 | ر.س48.00 | ر.س58.70 | 12 |
| May ’25 | ر.س51.70 | ر.س59.71 +15.50% | 7.68% | ر.س65.00 | ر.س48.00 | ر.س63.00 | 11 |
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 | 2026/05/07 08:10 |
| End of Day Share Price | 2026/05/07 00:00 |
| Earnings | 2026/03/31 |
| Annual Earnings | 2025/12/31 |
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 |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* 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.
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 Github.
Analyst Sources
Etihad Etisalat Company is covered by 19 analysts. 7 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 |
|---|---|
| Jassim Al-Jubran | Aljazira Capital Company |
| Anilkumar Mulani | Al Rajhi Capital |
| Pritish Devassy | Al Rajhi Capital |