EN DE

Maharah for Human Resources Company (1831) Fair Value & Analysis

Industrials · SA · Market cap 3.1B SAR

MF Maharah for Human Resources Company 1831 · SR
Price5.36 SAR
Fair Value6.92 SAR
Upside+29.1%
Quality62/100
Mixed Growth
Thin margins · 8.8% net margin
Low debt · generates free cash flow
3.01% dividend yield
Ranks above peers (11/14)
Moderate moat 59/100
Watch Maharah for Human Resources Company for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range 3.50 SAR – 9.54 SAR Share as image

Fair value as of: Aug 4, 2026

From 26 valuation models · updated today

Share price +6.8% over the past month.

A solid business, screening 29% undervalued on our models.

What matters now

  • The model range is unusually wide (3.50 SAR to 9.54 SAR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

58.17 SAR 2.90 SAR Fair Value 6.92 SAR Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 4, 2026.

How to read this chart

60‑month range 2.90 SAR – 58.17 SAR · fair‑value band 3.50 SAR – 9.54 SAR · the 5.36 SAR price screens below the 6.92 SAR fair value. Dashed = 300-day average. As of Aug 4, 2026.

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

Analysis

Maharah for Human Resources Company (1831) currently trades at 5.36 SAR, while our model-based Fair Value estimate is 6.92 SAR, implying the stock looks roughly 29.1% undervalued today. We read business quality at 62/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Maharah for Human Resources Company generated revenue of 3.3B SAR at a net margin of 8.8%. Revenue grew 29.9% year over year. It earns a return on equity of 37.7%. Net debt stands at 239M SAR. Fundamentals as of Aug 4, 2026

Our scenario range runs from 3.50 SAR (bear case) to 9.54 SAR (bull case); at 5.36 SAR, the current price sits within that range. For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at 29%, 1831 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 1.86 SAR 3.88 SAR 6.93 SAR 80
Residual Income 3.33 SAR 4.74 SAR 39.62 SAR 76
Rev-Margin DCF 2.30 SAR 4.62 SAR 7.85 SAR 74
All 26 models by family
DCF Models
FCF DCF 1.92 SAR 3.68 SAR 7.96 SAR 38
Owner Earnings 6.75 SAR 13.66 SAR 26.43 SAR 31
5Y Revenue Exit 2.30 SAR 4.73 SAR 8.24 SAR 39
5Y EBITDA Exit 2.65 SAR 5.51 SAR 9.33 SAR 41
5Y P/E Exit 5.11 SAR 10.97 SAR 18.19 SAR 38
10Y Revenue Exit 2.06 SAR 4.36 SAR 8.30 SAR 36
10Y EBITDA Exit 2.39 SAR 4.94 SAR 9.26 SAR 37
10Y P/E Exit 4.04 SAR 9.02 SAR 17.06 SAR 35
Earnings-Based
Graham-Dodd 3.26 SAR 19.03 SAR 26.49 SAR 54
Lynch FV 5.39 SAR 7.70 SAR 10.01 SAR 50
PEG = 1.0 5.39 SAR 7.70 SAR 10.01 SAR 46
EPV 2.16 SAR 2.54 SAR 2.87 SAR 59
Dividend Discount
Gordon GGM 1.04 SAR 2.07 SAR 3.14 SAR 70
DDM Multi-Stage 1.04 SAR 1.79 SAR 2.19 SAR 61
Multiples
P/E Multiple 7.18 SAR 9.57 SAR 11.97 SAR 63
P/S Multiple 6.10 SAR 8.14 SAR 10.17 SAR 58
P/B Multiple 3.46 SAR 4.61 SAR 5.77 SAR 55
EV/EBIT 3.73 SAR 5.05 SAR 6.37 SAR 53
EV/EBITDA 3.16 SAR 4.30 SAR 5.43 SAR 54
EV/Revenue 2.43 SAR 3.58 SAR 4.72 SAR 43
Asset-Based
NCAV (Graham) 0.7700 SAR 1.03 SAR 1.54 SAR 50
Growth DCF
Growth DCF 1.86 SAR 3.88 SAR 6.93 SAR 80
Rev-Margin DCF 2.30 SAR 4.62 SAR 7.85 SAR 74
Economic Profit
Residual Income 3.33 SAR 4.74 SAR 39.62 SAR 76
ROIC Compounder 2.51 SAR 3.66 SAR 4.91 SAR 72
Growth Earnings
Growth-Adj P/E 7.75 SAR 11.07 SAR 14.39 SAR 68

Widest divergence: Growth Earnings (11.07 SAR) versus Asset-Based (1.03 SAR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.3B SAR
Revenue growth (YoY) +29.9%
Net margin 8.8%
Return on equity 37.7%
Free cash flow 91.2M SAR FY2025
P/E ratio 10.5
More key figures
Operating margin 8.3%
EPS (TTM) 0.5100 SAR
Dividend yield 3.0%
EPS growth (YoY) +41.7%
Net debt 239M SAR FY2025

Figures from reported company fundamentals · as of Aug 4, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 56

Profitability 71
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 80
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.

About the company

Maharah for Human Resources Company engages in the provision of manpower services for the public and private sectors in Saudi Arabia and the United Arab Emirates. The company operates through three segments: Corporate, Individual, and Facilities Management.

Full company description

Maharah for Human Resources Company engages in the provision of manpower services for the public and private sectors in Saudi Arabia and the United Arab Emirates. The company operates through three segments: Corporate, Individual, and Facilities Management. It offers recruitment, labor, and logistics services, as well as monthly, elite, and hourly services to individuals. The company was formerly known as Maharah Recruitment Company and changed its name to Maharah for Human Resources Company in April 2017. Maharah for Human Resources Company was incorporated in 2013 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

Maharah for Human Resources Company reported revenue of 3.1B SAR in FY2025 versus 1.3B SAR in FY2021, a compound +23.9%/yr. Reported net income was 273M SAR in FY2025, compounding +17.1%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.1B SAR
Latest YoY
+39.2%
Avg. growth/yr (3Y)
+22.7%
Avg. growth/yr (5Y)
+17.1%
Avg. growth/yr (11Y)
+17.9%
Revenue +23.9%/yr
FY21 1.3B SAR
FY22 1.7B SAR
FY23 1.9B SAR
FY24 2.2B SAR
FY25 3.1B SAR
Net income +17.1%/yr
FY21 145M SAR
FY22 113M SAR
FY23 97.0M SAR
FY24 127M SAR
FY25 273M SAR

Watch 1831: get an alert when its fair value changes →

Share or link this analysis
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). "Maharah for Human Resources Company Fair Value". https://www.fairvalue-calculator.com/stock/1831

Peer Group

Staffing & Employment Services · 88 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 62 · Above median
Fair Value upside +29% · Above median
Return on equity (TTM) 38% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 8% · Top 25%
Revenue growth 30% · Top 25%
Dividend yield (TTM) 3.0% · Below median
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Staffing & Employment Services median · lower = cheaper

P/E (TTM) 10.5× · Cheaper than 75% of peers
P/B 0.93× · Cheaper than median
P/S (TTM) 0.25× · Cheaper than median
P/FCF 8.9× · Pricier than median
EV/EBITDA 3.8× · Cheaper than median

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.

VALUE 72 · sector 44
FUTURE 100 · sector 1
PAST 100 · sector 30
HEALTH 87 · sector 95
DIVIDEND 60 · sector 60

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Staffing & Employment Services stocks, each showing price versus our Fair Value estimate (as of Aug 4, 2026).

Stock Price Fair Value vs Fair Value
Adecco Group ADEN CHF 20.46 CHF 23.73 +16%
Korn Ferry, KFY $78.61 $114.56 +46%
Robert Half Inc RHI $36.70 $22.10 -40%
TriNet Group TNET $57.56 $70.85 +23%
ManpowerGroup Inc MAN $39.02 $29.67 -24%
Insperity, Inc NSP $49.48 $17.34 -65%
FESCO Group 600861 ¥12.64 ¥45.46 +260%
Grupa Pracuj S.A GPP 47.40 PLN 65.45 PLN +38%
Barrett Business Services, Inc BBSI $37.43 $38.42 +3%
Kforce Inc KFRC $55.49 $31.93 -42%

Compare Maharah for Human Resources Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Maharah for Human Resources Company (1831) overvalued or undervalued?
As of Aug 4, 2026, our model estimates a fair value of 6.92 SAR versus a price of 5.36 SAR, about +29% (undervalued).
What is the fair value of 1831?
Our model-based fair value for Maharah for Human Resources Company is 6.92 SAR (as of Aug 4, 2026), built from audited fundamentals. The current price is 5.36 SAR.
What is the quality score of 1831?
Maharah for Human Resources Company has a Quality Score of 62/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Maharah for Human Resources Company (1831)?
Maharah for Human Resources Company reported trailing-twelve-month revenue of about 3.3B SAR (latest available figure, as of Aug 4, 2026).
What is the net profit margin of 1831?
The net profit margin of Maharah for Human Resources Company is about 8.8%, meaning it keeps roughly 8.8% of revenue as net income. Based on the latest reported figures.
Does Maharah for Human Resources Company pay a dividend?
Maharah for Human Resources Company currently shows a dividend yield of about 3.01% relative to its recent price (as of Aug 4, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Maharah for Human Resources Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.