EN DE

Etihad Etisalat Co (7020) Fair Value & Analysis

Communication Services · SA · Market cap 47.9B SAR (≈ $12.8B) · ISIN SA000A0DM9P2

What is Etihad Etisalat Co really worth?

EE Etihad Etisalat Co 7020 · SR
Price65.00 SAR
Fair Value76.77 SAR
Upside+18.1%
Quality65/100

A solid business, trading 15% below our fair value of 76.77 SAR.

Watch Etihad Etisalat Co 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

✓Healthy Growth (revenue 5y +6.9 %/yr)
✓Solidly profitable · 18.1% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (13/14)
✓Wide moat 66/100

Risks

!Weak on future: 26 out of 100

For context

·4.62% dividend yield
Evidence: High Range 57.58 SAR – 95.96 SAR

Fair value as of: Aug 27, 2026

From 25 valuation models · updated 9 days ago

Share price +4.3% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

What matters now

  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

68.08 SAR 24.39 SAR Fair Value 76.77 SAR May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range 24.39 SAR – 68.08 SAR · fair‑value band 57.58 SAR – 95.96 SAR · the 65.00 SAR price screens below the 76.77 SAR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

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

Analysis

Etihad Etisalat Co (7020) currently trades at 65.00 SAR, while our model-based Fair Value estimate is 76.77 SAR, implying the stock looks roughly 15.3% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Communication Services sector. Bull case: the DCF Models group reads highest at a median of 84.92 SAR per share, and 17 of the 25 models we run sit above the 65.00 SAR price. Bear case: the Asset-Based group reads lowest at 17.75 SAR, and 8 of the 25 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Etihad Etisalat Co generated revenue of 20.2B SAR at a net margin of 18.1%. Revenue grew 5.2% year over year. It earns a return on equity of 18.1%. Net debt stands at 8.6B SAR. Fundamentals as of Aug 27, 2026

Our scenario range runs from 57.58 SAR (bear case) to 95.96 SAR (bull case); at 65.00 SAR, the current price sits within 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 7% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 30% fair-value upside, at 18%, 7020 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 1.18 SAR per share, which is 1.5 % 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.

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
FCF DCF 52.57 SAR 78.12 SAR 115.05 SAR 80
Growth DCF 54.05 SAR 77.57 SAR 109.99 SAR 79
Owner Earnings 57.20 SAR 84.92 SAR 124.96 SAR 76
All 25 models by family
DCF Models
FCF DCF 52.57 SAR 78.12 SAR 115.05 SAR 80
Owner Earnings 57.20 SAR 84.92 SAR 124.96 SAR 76
5Y Revenue Exit 44.86 SAR 68.55 SAR 97.73 SAR 72
5Y EBITDA Exit 67.65 SAR 109.49 SAR 156.68 SAR 75
5Y P/E Exit 59.26 SAR 94.43 SAR 129.78 SAR 71
10Y Revenue Exit 45.89 SAR 67.71 SAR 94.85 SAR 67
10Y EBITDA Exit 61.52 SAR 95.53 SAR 138.19 SAR 68
10Y P/E Exit 56.26 SAR 85.29 SAR 118.41 SAR 64
Earnings-Based
Graham-Dodd 30.71 SAR 76.57 SAR 99.31 SAR 65
PEG = 1.0 13.97 SAR 19.96 SAR 25.95 SAR 57
EPV 40.57 SAR 47.73 SAR 54.00 SAR 74
Dividend Discount
Gordon GGM 22.44 SAR 41.98 SAR 68.85 SAR 66
DDM Multi-Stage 22.44 SAR 33.94 SAR 46.43 SAR 66
Multiples
P/E Multiple 74.51 SAR 99.35 SAR 124.19 SAR 63
P/S Multiple 57.58 SAR 76.77 SAR 95.96 SAR 58
P/B Multiple 57.58 SAR 76.77 SAR 95.96 SAR 55
EV/EBIT 57.76 SAR 77.81 SAR 97.85 SAR 66
EV/EBITDA 87.05 SAR 116.86 SAR 146.68 SAR 67
EV/Revenue 43.22 SAR 62.77 SAR 82.32 SAR 53
Asset-Based
NCAV (Graham) 13.24 SAR 17.75 SAR 26.49 SAR 54
Growth DCF
Growth DCF 54.05 SAR 77.57 SAR 109.99 SAR 79
Rev-Margin DCF 44.86 SAR 69.13 SAR 95.61 SAR 73
Economic Profit
Residual Income 29.35 SAR 37.04 SAR 93.92 SAR 68
ROIC Compounder 42.40 SAR 53.14 SAR 65.32 SAR 72
Growth Earnings
Growth-Adj P/E 57.18 SAR 81.68 SAR 106.19 SAR 67

Widest divergence: DCF Models (84.92 SAR) versus Asset-Based (17.75 SAR). Highest evidence: FCF DCF (80).

Notify me when 7020 reaches fair value

Put 7020 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 13.7
P/S ratio 2.41 P/E × margin
EPS (TTM) 4.75 SAR price ÷ EPS = P/E 13.7
Dividend yield 4.6% payout 63.2%
Net margin 17.6% FY2025
Return on equity 18.1% TTM
More key figures
Profitability
Return on assets (EBIT) 7.2% avg 5y
Operating margin 19.3% TTM
Growth
Revenue (TTM) 20.2B SAR TTM
Revenue growth (YoY) +5.2% 3y avg +7.8%
EPS growth (YoY) +8.3%
Balance sheet & cash flow
Free cash flow 3.9B SAR FY2025
Net debt 8.6B SAR FY2025 · ≈ 2.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 63 · Market factors (momentum, volatility) 60

Profitability 53
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 83
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

Etihad Etisalat Company, through its subsidiaries, establishes and operates mobile wireless telecommunication and fiber optic networks in the Kingdom of Saudi Arabia. The company operates through Consumer, Business, Wholesale, and Others segments.

Full company description

Etihad Etisalat Company, through its subsidiaries, establishes and operates mobile wireless telecommunication and fiber optic networks in the Kingdom of Saudi Arabia. The company operates through Consumer, Business, Wholesale, and Others segments. It manages, installs, and operates telephone networks, terminals, and communication unit systems; and sells and maintains mobile phones and communication unit systems. The company also offers information technology, application, billing and testing support, product marketing, process management, support, and call center; voice call, and mobile and fixed Internet; fixed connectivity, and cloud and data center; interconnection, transition, and roaming; outsourcing human resource; digital financial wallet services; consulting and office administration; and financial technology services. In addition, it is involved in the trading, import, and export of computer systems; and wholesale, retail, maintenance, and operation of computers and electronic equipment, as well as provision of related services. Further, the company invests funds in shares, bonds, and other securities; establishes, owns, and manages companies for the commercial, industrial, and service companies; and owns real estate, as well as owns and leases intellectual property rights, such as patents and trademarks, concessions, and other intangible rights. Additionally, it provides business postpaid, fiber net, data connect prepaid and postpaid, M2M and IOT, hosting and cloud, networks and information security, and digital hub services; and distributes phones, tablets, wearables, consoles, laptops, routers, and other accessories. Etihad Etisalat Company was incorporated 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

Etihad Etisalat Co reported revenue of 19.6B SAR in FY2025 versus 14.8B SAR in FY2021, a compound +7.3%/yr. Reported net income was 3.5B SAR in FY2025, compounding +34.1%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
19.6B SAR
Latest YoY
+7.9%
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.
+7.8%
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.
+6.9%
Avg. revenue growth/yr (19Y) ⓘ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.
+6.6%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+27.6% (23.0 + 4.6)
Revenue +7.3%/yr
FY21 14.8B SAR
FY22 15.7B SAR
FY23 16.8B SAR
FY24 18.2B SAR
FY25 19.6B SAR
Net income +34.1%/yr
FY21 1.1B SAR
FY22 1.7B SAR
FY23 2.2B SAR
FY24 3.1B SAR
FY25 3.5B SAR

Watch 7020: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Etihad Etisalat Co · Fair Value
76.77 SAR +15%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Etihad Etisalat Co Fair Value". https://www.fairvalue-calculator.com/stock/7020

Peer Group

Telecom Services · 248 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 65 · Top 25%
Fair Value upside +18% · Above median
Return on equity (TTM) 18% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 19% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 4.6% · Above median
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 13.7× · Cheaper than median
P/B 0.63× · Cheaper than 75% of peers
P/S (TTM) 0.63× · Cheaper than median
P/FCF 3.3× · Cheaper than median
EV/EBITDA 2.0× · Cheaper 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
VALUE57 · sector 28
FUTURE26 · sector 16
PAST72 · sector 28
HEALTH87 · sector 89
DIVIDEND92 · sector 76

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥96.11 ¥109.88 +14%
T-Mobile US, Inc TMUS $177.75 $172.67 −3%
Verizon Communications Inc VZ $49.43 $64.43 +30%
AT&T Inc T $26.01 $43.97 +69%
Bharti Airtel Limited BHARTIARTL ₹1,935 ₹941.48 −51%
Comcast Corporation CMCSA $26.41 $95.42 +261%
China Telecom Corporation 601728 ¥6.43 ¥8.36 +30%
América Móvil, S.A. AMX $23.50 $39.45 +68%
Singapore Telecommunications Limited Z77 4.29 SGD 3.03 SGD −29%
Swisscom AG SCMN CHF 627.50 CHF 463.92 −26%

Compare Etihad Etisalat Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Etihad Etisalat Co (7020) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of 76.77 SAR versus a price of 65.00 SAR, about +18% upside (undervalued).
What is the fair value of 7020?
Our model-based fair value for Etihad Etisalat Co is 76.77 SAR (as of Aug 27, 2026), built from audited fundamentals. The current price: 65.00 SAR.
What is the quality score of 7020?
Etihad Etisalat Co has a Quality Score of 65/100. 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 Etihad Etisalat Co (7020)?
Etihad Etisalat Co reported trailing-twelve-month revenue of about 20.2B SAR (latest available figure, as of Aug 27, 2026).
What is the net profit margin of 7020?
The net profit margin of Etihad Etisalat Co is about 18.1%, meaning it keeps roughly 18.1% of revenue as net income. Based on the latest reported figures.
Does Etihad Etisalat Co pay a dividend?
Etihad Etisalat Co currently shows a dividend yield of about 4.62% relative to its recent price (as of Aug 27, 2026).
Free · no account needed

Watch Etihad Etisalat Co in the live analysis

One click puts Etihad Etisalat Co 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.