EN DE

International Company for Water and Power Projects (ACWA Power) (2082) Fair Value & Analysis

Utilities · SA · Market cap 151B SAR (≈ $40.3B) · ISIN SA15CGS10H12

What is International Company for Water and Power Projects (ACWA Power) really worth?

IC International Company for Water and Power Projects (ACWA Power) 2082 · SR
Price190.80 SAR
Fair Value24.19 SAR
Upside−87.3%
Quality43/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Below-average quality, and trading another 689% above our fair value of 24.19 SAR.

Watch International Company for Water and Power Projects (ACWA Power) for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 23.7% net margin

Risks

!Expensive Growth (revenue 5y +9.0 %/yr)
!Moderate debt · negative free cash flow
!Trails peers (5/13)
!Moderate moat 58/100
!Evidence only low, so the estimate is less certain
!Weak on future: 14 out of 100
!Weak on past: 28 out of 100
Evidence: Low Range 24.19 SAR – 30.24 SAR

Fair value as of: Aug 13, 2026

From 16 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from 25.38 SAR to 24.19 SAR (−4.7%) since Aug 4, 2026. Share price −2.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (30.24 SAR). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

497.20 SAR 75.85 SAR Fair Value 24.19 SAR Dec 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

56‑month range 75.85 SAR – 497.20 SAR · fair‑value band 24.19 SAR – 30.24 SAR · the 190.80 SAR price screens above the 24.19 SAR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

International Company for Water and Power Projects (ACWA Power) (2082) currently trades at 190.80 SAR, while our model-based Fair Value estimate is 24.19 SAR, implying the stock looks roughly 688.6% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Utilities sector. Bull case: the Growth Earnings group reads highest at a median of 41.14 SAR per share, and 0 of the 13 models we run sit above the 190.80 SAR price. Bear case: the Dividend Discount group reads lowest at 2.54 SAR, and 13 of the 13 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, International Company for Water and Power Projects (ACWA Power) generated revenue of 7.5B SAR at a net margin of 23.7%. Revenue grew 2.8% year over year. It earns a return on equity of 7.1%. Net debt stands at 22.7B SAR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 24.19 SAR (bear case) to 30.24 SAR (bull case); at 190.80 SAR, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 24% below its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at −35% fair-value upside, at −87%, 2082 screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 1.59 SAR per share, which is 6.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (2.54 SAR to 73.80 SAR). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence 30.03 SAR 31.05 SAR 32.09 SAR 76
EPV 0.3700 SAR 68
ROIC Compounder 0.3700 SAR 68
All 16 models by family
Earnings-Based
Graham-Dodd 16.44 SAR 73.80 SAR 101.16 SAR 64
Lynch FV 19.23 SAR 27.47 SAR 35.71 SAR 61
PEG = 1.0 19.23 SAR 27.47 SAR 35.71 SAR 57
EPV 0.3700 SAR 68
Dividend Discount
Gordon GGM 1.45 SAR 3.01 SAR 4.77 SAR 66
DDM Multi-Stage 1.45 SAR 2.54 SAR 3.16 SAR 66
Multiples
P/E Multiple 32.64 SAR 43.52 SAR 54.40 SAR 63
P/S Multiple 18.14 SAR 24.19 SAR 30.24 SAR 58
P/B Multiple 30.83 SAR 41.10 SAR 51.38 SAR 55
EV/EBIT 0.3700 SAR 9.37 SAR 18.36 SAR 56
EV/EBITDA 5.39 SAR 13.39 SAR 62
EV/Revenue 4.84 SAR 50
Asset-Based
NCAV (Graham) 18.94 SAR 25.38 SAR 37.89 SAR 54
Economic Profit
Residual Income best evidence 30.03 SAR 31.05 SAR 32.09 SAR 76
ROIC Compounder 0.3700 SAR 68
Growth Earnings
Growth-Adj P/E 28.80 SAR 41.14 SAR 53.48 SAR 67

Widest divergence: Growth Earnings (41.14 SAR) versus Dividend Discount (2.54 SAR). Highest evidence: Residual Income (76).

Notify me when 2082 reaches fair value

Put 2082 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 81.2
P/S ratio 20.3 P/E × margin
EPS (TTM) 2.35 SAR price ÷ EPS = P/E 81.2
Dividend yield 0.1% payout 6.5%
Net margin 25.0% FY2025
Return on equity 7.1% TTM
More key figures
Profitability
Return on assets (EBIT) 4.7% avg 5y
Operating margin 27.9% TTM
Growth
Revenue (TTM) 7.5B SAR TTM
Revenue growth (YoY) +2.8% 3y avg +12.0%
EPS growth (YoY) −22.5%
Balance sheet & cash flow
Free cash flow −1.2B SAR FY2025
Net debt 22.7B SAR FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 43 · Market factors (momentum, volatility) 52

Profitability 35
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 19
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 65
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

ACWA Power Company, together with its subsidiaries, engages in the investment, development, operation, and maintenance of power generation, water desalination, and green hydrogen production plants in the Kingdom of Saudi Arabia, the Middle East, Asia, and Africa. The company operates through Thermal and Water Desalination; Renewables; and Others segments.

Full company description

ACWA Power Company, together with its subsidiaries, engages in the investment, development, operation, and maintenance of power generation, water desalination, and green hydrogen production plants in the Kingdom of Saudi Arabia, the Middle East, Asia, and Africa. The company operates through Thermal and Water Desalination; Renewables; and Others segments. It generates power through fossil fuel, such as oil, coal, and gas. The company also sells electricity, desalinated water, and green hydrogen and/or green ammonia. In addition, it installs, maintains, and operates contracting of electricity generation, and desalination plants; power plants; generating renewable energy using photovoltaic, concentrated solar power, wind plants, and hydrogen sources; investment in industrial and commercial enterprises and management; and managing office; and provision of financial advisory, book-keeping and reporting, tax compliance, and related services, as well as reinsurance services. Further, the company constructs, owns, buys, manages, operates, and invests in industrial, services and construction projects of power stations, electricity, steam stations, water desalination plants and provides operation and maintenance under long-term contracts; and supplies power, water, desalinated water, and steam. The company was formerly known as International Company for Water and Power Projects and changed its name to ACWA Power Company in January 2022. ACWA Power Company was founded in 2004 and is headquartered in Riyadh, the Kingdom of Saudi Arabia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

International Company for Water and Power Projects (ACWA Power) reported revenue of 7.4B SAR in FY2025 versus 5.2B SAR in FY2021, a compound +9.1%/yr. Reported net income was 1.9B SAR in FY2025, compounding +25.0%/yr from FY2021.

Growth Quality 45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
7.4B SAR
Latest YoY
+17.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.0%
Avg. revenue growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+16.8% (16.7 + 0.1)
Revenue +9.1%/yr
FY21 5.2B SAR
FY22 5.3B SAR
FY23 6.1B SAR
FY24 6.3B SAR
FY25 7.4B SAR
Net income +25.0%/yr
FY21 759M SAR
FY22 1.5B SAR
FY23 1.7B SAR
FY24 1.8B SAR
FY25 1.9B SAR

2082 screens 689% overvalued. Compare with Iberdrola, S.A →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "International Company for Water and Power Projects (ACWA Power) Fair Value". https://www.fairvalue-calculator.com/stock/2082

Peer Group

Utilities - Diversified · 52 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 43 · Below median
Fair Value upside −87% · Bottom 25%
Return on equity (TTM) 7% · Below median
Return on assets 2% · Below median
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 3% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.98× · Lower than median

Valuation Multiples vs Utilities - Diversified median · lower = cheaper

P/E (TTM) 81.2× · Pricier than 75% of peers
P/B 1.39× · Cheaper than median
P/S (TTM) 5.40× · Pricier than 75% of peers
EV/EBITDA 20.2× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 5
FUTURE14 · sector 6
PAST28 · sector 37
HEALTH51 · sector 48
DIVIDEND2 · sector 81

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Utilities - Diversified stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Iberdrola, S.A IBE €20.28 €8.45 −58%
Enel SpA ENEL €9.42 €4.82 −49%
Engie SA ENGI €24.50 €21.15 −14%
Sempra SRE $84.57 $44.47 −47%
E.ON SE EOAN €17.83 €11.71 −34%
RWE Aktiengesellschaft generates and RWE €59.10 €55.77 −6%
Brookfield Infrastructure Partners L.P. BIPUN C$54.99 C$34.34 −38%
EnBW Energie Baden-Württemberg AG EBK €68.60 €21.11 −69%
EDP, S.A EDP €4.70 €3.81 −19%
Origin Energy Limited ORG A$11.89 A$7.70 −35%

Compare International Company for Water and Power Projects (ACWA Power) with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is International Company for Water and Power Projects (ACWA Power) (2082) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 24.19 SAR versus a price of 190.80 SAR, about −87% upside (overvalued).
What is the fair value of 2082?
Our model-based fair value for International Company for Water and Power Projects (ACWA Power) is 24.19 SAR (as of Aug 13, 2026), built from audited fundamentals. The current price: 190.80 SAR.
What is the quality score of 2082?
International Company for Water and Power Projects (ACWA Power) has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of International Company for Water and Power Projects (ACWA Power) (2082)?
International Company for Water and Power Projects (ACWA Power) reported trailing-twelve-month revenue of about 7.5B SAR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2082?
The net profit margin of International Company for Water and Power Projects (ACWA Power) is about 23.7%, meaning it keeps roughly 23.7% of revenue as net income. Based on the latest reported figures.
Does International Company for Water and Power Projects (ACWA Power) pay a dividend?
International Company for Water and Power Projects (ACWA Power) currently shows a dividend yield of about 0.08% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch International Company for Water and Power Projects (ACWA Power) in the live analysis

One click puts International Company for Water and Power Projects (ACWA Power) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.