City Cement Co (3003) fair value: what the stock is really worth
As of Nov 8, 2026: fair value (intrinsic value) of City Cement Co stock SAR 13.48, price SAR 9.59, upside +40.6%, quality 64 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 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 5, 2026.
How to read this chart
60‑month range 9.40 SAR – 24.76 SAR · fair‑value band 10.05 SAR – 18.42 SAR · the 9.59 SAR price screens below the 13.48 SAR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow City Cement Co in your weekly email
Every Wednesday you see whether City Cement Co 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.
City Cement Company, together with its subsidiaries, manufactures and sells cement in the Kingdom of Saudi Arabia. The company provides ordinary portland cement for construction and plastering works, concrete pipe, and block and tile industry; and concrete structure works.
Show moreShow less
It also offers sulphate resistant cement for wastewater treatment plants, coastal ports and platforms, and dams and land infrastructure; and green finishing cement.
In addition, the company involves in import and operation of radioactive devices of its plants, processing waste, industrial, agricultural, and municipal waste, as well as produces alternative fuels. The company was founded in 2005 and is headquartered in Riyadh, the Kingdom of Saudi Arabia.
Stock analysis
City Cement Co (3003) currently trades at 9.59 SAR, while our model-based Fair Value estimate is 13.48 SAR, implying the stock looks roughly 29% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 13.62 SAR per share, and 15 of the 24 models we run sit above the 9.59 SAR price.
Bear case: the Asset-Based group reads lowest at 4.52 SAR, and 9 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 10.05 SAR (bear) to 18.42 SAR (bull), the price of 9.59 SAR sits below 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 64/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
City Cement Co reported revenue of 520M SAR in FY2025 versus 497M SAR in FY2021, a compound +1.1%/yr. Reported net income was 129M SAR in FY2025, compounding −5.3%/yr from FY2021.
Key figures
Market cap 1.3B SAR (≈ $358M) Small · P/E ratio 15.7 · P/S ratio 2.94 · EPS (TTM) 0.6100 SAR · Dividend yield 10.4% · Net margin 18.8% · Return on equity 4.7% · Return on assets (EBIT) 6.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −21% fair-value upside, at 41%, 3003 screens cheaper than that median.
Fair Value models
Bear10.05 SARFair Value 13.48 SARBull18.42 SAR
Price 9.59 SAR · Upside +40.6%
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.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.
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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−0.2%
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.
+6.4%
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.
−1.9%
Start year 2020 (pandemic). Over 10 years: −0.8% a year
Revenue growth 13 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.
+1.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+4.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.5%
Dividend (yield on the price)10.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−5.5% vs −5.3%, steady
Profit margin 2020 to 2025 ⓘ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.38% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−14.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Saudi Arabia: IMF forecast 2.1% a year to 2030, 1.7% from 2016 to 2025) that is about −16.6% a year for the price.
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.Building Materials · 257 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+40.6% · Top 25%
Profitability
Return on equity (12 months)4.7% · Above median
Return on assets6.6% · Top 25%
Net margin (12 months)18.8% · Top 25%
Operating margin (12 months)10.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)−24.3% · Bottom 25%
Dividend yield (12 months)10.4% · Top 25%
Valuation Multiplesvs Building Materials 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). "City Cement Co Fair Value". https://www.fairvalue-calculator.com/stock/3003
Frequently asked questions
Is City Cement Co (3003) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 13.48 SAR versus a price of 9.59 SAR, about +41% upside (undervalued).
What is the fair value of 3003?
Our model-based fair value for City Cement Co is 13.48 SAR (as of Nov 5, 2026), built from audited fundamentals. The current price: 9.59 SAR.
What is the quality score of 3003?
City Cement Co has a Quality Score of 64/100. 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 City Cement Co (3003)?
Our model-based price target is the fair value of 13.48 SAR (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 10.05 SAR, optimistic scenario 18.42 SAR. It is a calculation from audited fundamentals, not an analyst target.
What is the City Cement Co stock forecast for 2026?
Our models put fair value at 13.48 SAR, about +41% upside versus a price of 9.59 SAR (undervalued). Cautious scenario 10.05 SAR, optimistic scenario 18.42 SAR. The calculation is refreshed regularly with new filings.
What is the revenue of City Cement Co (3003)?
City Cement Co reported trailing-twelve-month revenue of about 456M SAR (latest available figure, as of Nov 5, 2026).
Does City Cement Co pay a dividend?
City Cement Co currently shows a dividend yield of 10.43% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of City Cement Co (3003) and when is the ex-dividend date?
City Cement Co pays a dividend of 1.00 SAR per share a year, a dividend yield of 10.4%. The last ex-dividend date was Aug 16, 2026. A dividend has been paid every year since at least 2013. The payout ratio is 164% of earnings. Free cash flow covers the dividend 1.15 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into City Cement Co (3003)?
For today's price to be fair in a discounted-cash-flow model, City Cement Co would have to grow free cash flow by -14.8 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 3003 use?
Our models discount City Cement Co at 10.3 %: a base by market capitalisation (small), damped by beta 0.19, 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 City Cement Co that is -14.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has City Cement Co (3003) delivered so far?
Over the past 5 years revenue at City Cement Co grew -1.9 % a year. The price currently implies free-cash-flow growth of -14.8 % 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 City Cement Co (3003) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into City Cement Co (-14.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of City Cement Co (3003)?
The free-cash-flow yield on the price is 11.97 %: that much free cash flow City Cement Co produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of City Cement Co (3003)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For City Cement Co it is 13.48 SAR per share (as of Nov 5, 2026), against a price of 9.59 SAR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is City Cement Co stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 3003 trades below its calculated fair value: price 9.59 SAR, fair value 13.48 SAR, a gap of about +41% (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 3003?
No. The price is what the market pays today (9.59 SAR); the fair value is what the company's own numbers justify (13.48 SAR). For City Cement Co the two are 3.89 SAR per share apart. That gap is exactly why we show both numbers side by side.
How much is City Cement Co worth?
The market values City Cement Co at about 1.3B SAR (market capitalisation, as of Nov 5, 2026). Per share that is 9.59 SAR; our models calculate a fair value of 13.48 SAR per share.
What do the bullish and bearish scenarios say about 3003?
Our models span a range for City Cement Co: cautious scenario 10.05 SAR, base 13.48 SAR, optimistic 18.42 SAR per share (as of Nov 5, 2026, price 9.59 SAR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3003?
City Cement Co trades at a price-to-earnings ratio of 15.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 13.48 SAR is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings, FY2025 ex one-offs: 19.8. Other multiples: P/B 0.7, P/S 2.9, EV/EBITDA 9.1.
How solid is the balance sheet of City Cement Co (3003)?
Balance-sheet figures for City Cement Co (as of Nov 5, 2026): return on equity 4.7%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 3003 from its 52-week high?
City Cement Co trades at 9.59 SAR, about 28% below its 52-week high of 13.27 SAR and 2% above the low of 9.40 SAR (as of Nov 8, 2026). Distance from the high says nothing about value: that is what the fair value of 13.48 SAR is for.
Which stocks are comparable to City Cement Co?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Martin Marietta Materials, Inc, Vulcan Materials Company, 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 City Cement Co stock attractive at the current price?
The data as of Nov 5, 2026: price 9.59 SAR, calculated fair value 13.48 SAR (+41%), Quality Score 64/100, from 24 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 3003 calculated?
We run City Cement Co through 24 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 13.48 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. City Cement Co currently trades 29% 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 City Cement Co (3003)?
The closing price on Nov 8, 2026 was 9.59 SAR. Our model-based fair value is 13.48 SAR, about +41% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with City Cement Co right now?
The price is below even our cautious bear case (10.05 SAR). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (10.05 SAR to 18.42 SAR) leaves room in how you read the outcome.
Where does the earnings growth of City Cement Co (3003) come from?
Earnings per share at City Cement Co grew −6.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share −1.6 %, EBIT margin −7.0 %, tax rate −0.6 %, residual (interest, one-offs) +2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of City Cement Co
How large is the market capitalisation of City Cement Co (3003)?
The market capitalisation of City Cement Co is 1.3B SAR (≈ $358M). 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 City Cement Co (3003)?
The price-to-sales ratio of City Cement Co is 2.94 (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 City Cement Co (3003)?
Earnings per share at City Cement Co are 0.6100 SAR (price ÷ EPS = P/E 15.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of City Cement Co (3003)?
The dividend yield of City Cement Co is 10.4% (payout 164%). 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 City Cement Co (3003)?
The net margin of City Cement Co is 18.8% (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 City Cement Co (3003)?
The return on equity (ROE) of City Cement Co is 4.7% (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 City Cement Co (3003)?
On an EBIT basis the return on assets of City Cement Co is 6.3% (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 City Cement Co (3003)?
The operating margin of City Cement Co is 10.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at City Cement Co (3003)?
Revenue at City Cement Co is growing −24.3% versus a year earlier (3y avg +6.4%). 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 City Cement Co (3003)?
Earnings per share at City Cement Co are growing −59.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does City Cement Co (3003) hold?
City Cement Co holds more cash than debt, 12.6M SAR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch City Cement Co in the live analysis
One click puts City Cement Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026