East Pipes Integrated Company for Industry (1321) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of East Pipes Integrated Company for Industry stock SAR 207, price SAR 153, upside +35.0%, quality 84 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
57‑month range 33.30 SAR – 224.23 SAR · fair‑value band 121.65 SAR – 268.89 SAR · the 153.20 SAR price screens below the 206.84 SAR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow East Pipes Integrated Company for Industry in your weekly email
Every Wednesday you see whether East Pipes Integrated Company for Industry is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
East Pipes Integrated Company for Industry provides coating services on pipes provided by the customers.
Show moreShow less
The company provides steel pipes for water, oil, and gas applications; double jointing solutions; coated pipes for various applications, including environmental conditions; and ancillary services comprising laboratory and technical support services, as well as yard management systems.
It is also involved in processing and polishing of metals. East Pipes Integrated Company for Industry was formerly known as Welspun Middle East Pipes LLC and changed its name to East Pipes Integrated Company for Industry in January 2021.
East Pipes Integrated Company for Industry was founded in 2010 and is based in Dammam, Saudi Arabia.
Stock analysis
East Pipes Integrated Company for Industry (1321) currently trades at 153.20 SAR, while our model-based Fair Value estimate is 206.84 SAR, implying the stock looks roughly 26% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 596.34 SAR per share, and 20 of the 26 models we run sit above the 153.20 SAR price.
Bear case: the Asset-Based group reads lowest at 41.10 SAR, and 6 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 121.65 SAR (bear) to 268.89 SAR (bull), the price of 153.20 SAR sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 84/100 (high quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
East Pipes Integrated Company for Industry reported revenue of 2.3B SAR in FY2026 versus 597M SAR in FY2022, a compound +40.0%/yr. Reported net income was 573M SAR in FY2026.
Key figures
Market cap 4.8B SAR (≈ $1.3B) Small · P/E ratio 8.0 · P/S ratio 2.01 · EPS (TTM) 19.23 SAR · Dividend yield 2.9% · Net margin 24.9% · Return on equity 43.5% · Return on assets (EBIT) 18.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 76 out of 100 (medium confidence).
What moves the price
The share trades about 32% below its 52-week high and 25% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at 35%, 1321 screens cheaper than that median.
Fair Value models
Bear121.65 SARFair Value 206.84 SARBull268.89 SAR
Price 153.20 SAR · Upside +35.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (11.75 SAR per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF447.75 SAR653.45 SAR1,275 SAR77
Growth DCF421.01 SAR699.81 SAR1,221 SAR76
5Y EBITDA Exit260.97 SAR394.09 SAR652.76 SAR74
All 26 models by family
DCF Models
FCF DCF447.75 SAR653.45 SAR1,275 SAR77
Owner Earnings388.15 SAR796.62 SAR1,573 SAR72
5Y Revenue Exit211.41 SAR293.85 SAR461.45 SAR72
5Y EBITDA Exit260.97 SAR394.09 SAR652.76 SAR74
5Y P/E Exit317.11 SAR620.61 SAR1,024 SAR68
10Y Revenue Exit286.85 SAR472.75 SAR553.16 SAR68
10Y EBITDA Exit323.65 SAR572.07 SAR970.68 SAR66
10Y P/E Exit361.89 SAR684.56 SAR1,195 SAR61
Earnings-Based
Graham-Dodd123.75 SAR863.03 SAR1,211 SAR63
Lynch FV317.46 SAR453.51 SAR589.57 SAR61
PEG = 1.0317.46 SAR453.51 SAR589.57 SAR57
EPV167.85 SAR188.72 SAR206.28 SAR74
Dividend Discount
Gordon GGM36.32 SAR67.37 SAR95.14 SAR67
DDM Multi-Stage36.32 SAR60.59 SAR71.74 SAR67
Multiples
P/E Multiple232.03 SAR309.38 SAR386.72 SAR63
P/S Multiple82.06 SAR109.42 SAR136.77 SAR58
P/B Multiple111.62 SAR148.82 SAR186.03 SAR55
EV/EBIT201.35 SAR269.67 SAR337.99 SAR66
EV/EBITDA148.77 SAR199.57 SAR250.36 SAR67
EV/Revenue72.98 SAR105.80 SAR138.63 SAR53
Asset-Based
NCAV (Graham)27.13 SAR41.10 SAR51.37 SAR54
Growth DCF
Growth DCF421.01 SAR699.81 SAR1,221 SAR76
Rev-Margin DCF211.41 SAR333.80 SAR558.23 SAR71
Economic Profit
Residual Income103.72 SAR167.38 SAR416.63 SAR68
ROIC Compounder191.06 SAR242.59 SAR304.80 SAR72
Growth Earnings
Growth-Adj P/E377.42 SAR539.17 SAR700.92 SAR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+25.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+16.9%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+19.7%
Start year 2021 (pandemic)
Revenue growth 8 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+30.6%
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+47.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+44.6%
Dividend (yield on the price)2.9%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.22% → 27%
2026 sits 114% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−13.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Saudi Arabia: IMF forecast 2.1% a year to 2030, 1.7% from 2016 to 2025) that is about −15.2% a year for the price and +8.7% for the forecasts.
Compare East Pipes Integrated Company for Industry with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Steel · 410 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score84 · Top 25%
Fair Value upside+33.3% · Above median
Profitability
Return on equity (12 months)43.5% · Top 25%
Return on assets29.1% · Top 25%
Net margin (12 months)24.9% · Top 25%
Operating margin (12 months)24.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)35.2% · Top 25%
Dividend yield (12 months)2.9% · Above median
Valuation Multiplesvs Steel median · lower = cheaper
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). "East Pipes Integrated Company for Industry Fair Value". https://www.fairvalue-calculator.com/stock/1321
Frequently asked questions
Is East Pipes Integrated Company for Industry (1321) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 206.84 SAR versus a price of 153.20 SAR, about +35% upside (undervalued).
What is the fair value of 1321?
Our model-based fair value for East Pipes Integrated Company for Industry is 206.84 SAR (as of Nov 6, 2026), built from audited fundamentals. The current price: 153.20 SAR.
What is the quality score of 1321?
East Pipes Integrated Company for Industry has a Quality Score of 84/100. 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 price target for East Pipes Integrated Company for Industry (1321)?
Our model-based price target is the fair value of 206.84 SAR (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 121.65 SAR, optimistic scenario 268.89 SAR. It is a calculation from audited fundamentals, not an analyst target.
What is the East Pipes Integrated Company for Industry stock forecast for 2026?
Our models put fair value at 206.84 SAR, about +35% upside versus a price of 153.20 SAR (undervalued). Cautious scenario 121.65 SAR, optimistic scenario 268.89 SAR. The calculation is refreshed regularly with new filings.
What is the revenue of East Pipes Integrated Company for Industry (1321)?
East Pipes Integrated Company for Industry reported trailing-twelve-month revenue of about 2.4B SAR (latest available figure, as of Nov 6, 2026).
Does East Pipes Integrated Company for Industry pay a dividend?
East Pipes Integrated Company for Industry currently shows a dividend yield of 2.91% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of East Pipes Integrated Company for Industry (1321)?
East Pipes Integrated Company for Industry has a dividend yield of 2.9%.
What growth is priced into East Pipes Integrated Company for Industry (1321)?
For today's price to be fair in a discounted-cash-flow model, East Pipes Integrated Company for Industry would have to grow free cash flow by -13.5 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.7 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 1321 use?
Our models discount East Pipes Integrated Company for Industry at 10.5 %: a base by market capitalisation (small), damped by beta 0.57, country premium for Saudi Arabia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For East Pipes Integrated Company for Industry that is -13.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has East Pipes Integrated Company for Industry (1321) delivered so far?
Over the past 5 years revenue at East Pipes Integrated Company for Industry grew +19.7 % a year. The price currently implies free-cash-flow growth of -13.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of East Pipes Integrated Company for Industry (1321) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into East Pipes Integrated Company for Industry (-13.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of East Pipes Integrated Company for Industry (1321)?
The free-cash-flow yield on the price is 19.29 %: that much free cash flow East Pipes Integrated Company for Industry produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of East Pipes Integrated Company for Industry (1321)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For East Pipes Integrated Company for Industry it is 206.84 SAR per share (as of Nov 6, 2026), against a price of 153.20 SAR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is East Pipes Integrated Company for Industry stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 1321 trades below its calculated fair value: price 153.20 SAR, fair value 206.84 SAR, a gap of about +35% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1321?
No. The price is what the market pays today (153.20 SAR); the fair value is what the company's own numbers justify (206.84 SAR). For East Pipes Integrated Company for Industry the two are 53.64 SAR per share apart. That gap is exactly why we show both numbers side by side.
How much is East Pipes Integrated Company for Industry worth?
The market values East Pipes Integrated Company for Industry at about 4.8B SAR (market capitalisation, as of Nov 6, 2026). Per share that is 153.20 SAR; our models calculate a fair value of 206.84 SAR per share.
What do the bullish and bearish scenarios say about 1321?
Our models span a range for East Pipes Integrated Company for Industry: cautious scenario 121.65 SAR, base 206.84 SAR, optimistic 268.89 SAR per share (as of Nov 6, 2026, price 153.20 SAR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1321?
East Pipes Integrated Company for Industry trades at a price-to-earnings ratio of 8.0 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 206.84 SAR is built from several models across several years. Other multiples: P/B 3.1, P/S 2.0, EV/EBITDA 6.4.
How solid is the balance sheet of East Pipes Integrated Company for Industry (1321)?
Balance-sheet figures for East Pipes Integrated Company for Industry (as of Nov 6, 2026): return on equity 43.5%. They feed the Quality Score of 84/100, which measures business quality independently of the share price.
How far is 1321 from its 52-week high?
East Pipes Integrated Company for Industry trades at 153.20 SAR, about 32% below its 52-week high of 224.23 SAR and 25% above the low of 122.92 SAR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 206.84 SAR is for.
Which stocks are comparable to East Pipes Integrated Company for Industry?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is East Pipes Integrated Company for Industry stock attractive at the current price?
The data as of Nov 6, 2026: price 153.20 SAR, calculated fair value 206.84 SAR (+35%), Quality Score 84/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1321 calculated?
We run East Pipes Integrated Company for Industry through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 206.84 SAR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. East Pipes Integrated Company for Industry currently trades 26% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of East Pipes Integrated Company for Industry (1321)?
The closing price on Nov 9, 2026 was 153.20 SAR. Our model-based fair value is 206.84 SAR, about +35% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with East Pipes Integrated Company for Industry right now?
The rarer combination: high quality (84/100) AND below fair value. That earns a closer look rather than a quick verdict. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (121.65 SAR to 268.89 SAR) leaves room in how you read the outcome.
Key figures of East Pipes Integrated Company for Industry
How large is the market capitalisation of East Pipes Integrated Company for Industry (1321)?
The market capitalisation of East Pipes Integrated Company for Industry is 4.8B SAR (≈ $1.3B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of East Pipes Integrated Company for Industry (1321)?
The price-to-sales ratio of East Pipes Integrated Company for Industry is 2.01 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of East Pipes Integrated Company for Industry (1321)?
Earnings per share at East Pipes Integrated Company for Industry are 19.23 SAR (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of East Pipes Integrated Company for Industry (1321)?
The dividend yield of East Pipes Integrated Company for Industry is 2.9% (payout 23.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of East Pipes Integrated Company for Industry (1321)?
The net margin of East Pipes Integrated Company for Industry is 24.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of East Pipes Integrated Company for Industry (1321)?
The return on equity (ROE) of East Pipes Integrated Company for Industry is 43.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of East Pipes Integrated Company for Industry (1321)?
On an EBIT basis the return on assets of East Pipes Integrated Company for Industry is 18.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of East Pipes Integrated Company for Industry (1321)?
The operating margin of East Pipes Integrated Company for Industry is 24.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at East Pipes Integrated Company for Industry (1321)?
Revenue at East Pipes Integrated Company for Industry is growing +35.2% versus a year earlier (3y avg +16.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at East Pipes Integrated Company for Industry (1321)?
Earnings per share at East Pipes Integrated Company for Industry are growing +36.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does East Pipes Integrated Company for Industry (1321) carry?
The net debt of East Pipes Integrated Company for Industry is 114M SAR (fiscal year 2025, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch East Pipes Integrated Company for Industry in the live analysis
One click puts East Pipes Integrated Company for Industry on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026