Marble Design Factory Company (9575) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Marble Design Factory Company stock SAR 2.25, price SAR 5.40, upside -58.4%, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 29, 2026.
How to read this chart
39‑month range 2.21 SAR – 108.85 SAR · fair‑value band 1.58 SAR – 2.92 SAR · the 5.40 SAR price screens above the 2.25 SAR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 29, 2026.
Follow Marble Design Factory in your weekly email
Every Wednesday you see whether Marble Design Factory 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.
Marble Design Factory Company engages in executing natural marble projects in Saudi Arabia. The company is involved in cutting and spread, and installation of marble. It also retails marble, natural stone, artificial, ceramic, porcelain, and marble stone installation activities.
Show moreShow less
In addition, it wholesales bricks, blocks, tiles, stone, marble, ceramic, and porcelain. The company serves manufacturing, construction, transportation, storage, real estate, administrative, and other support services.
Marble Design Factory Company was founded in 2007 and is headquartered in Riyadh, Saudi Arabia.
Stock analysis
Marble Design Factory Company (9575) currently trades at 5.40 SAR, while our model-based Fair Value estimate is 2.25 SAR, 58.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 2.22 SAR per share, and 0 of the 14 models we run sit above the 5.40 SAR price.
Bear case: the Asset-Based group reads lowest at 0.7700 SAR, and 14 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1.58 SAR (bear) to 2.92 SAR (bull), the price of 5.40 SAR sits above 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 47/100 (below-average quality), in the Basic Materials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Marble Design Factory Company reported revenue of 41.4M SAR in FY2025 versus 59.1M SAR in FY2021, a compound −8.5%/yr. Reported net income was 10.6M SAR in FY2025, compounding −19.1%/yr from FY2021.
Key figures
Market cap 443M SAR (≈ $118M) Micro · P/E ratio 41.5 · P/S ratio 10.7 · EPS (TTM) 0.1300 SAR · Dividend yield 4.6% · Net margin 23.9% · Return on equity 10.1% · Return on assets (EBIT) 18.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 75 out of 100 (low confidence).
What moves the price
The share trades about 25% 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 −48% fair-value upside, at −58%, 9575 screens richer than that median.
Fair Value models
Bear1.58 SARFair Value 2.25 SARBull2.92 SAR
Price 5.40 SAR · Upside -58.4%
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 2025 figures (about 10 months old). Earnings retained since then (0.1079 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
Residual Income1.08 SAR1.18 SAR1.34 SAR73
EPV1.04 SAR1.17 SAR1.28 SAR70
Gordon GGM1.99 SAR2.14 SAR2.35 SAR67
All 14 models by family
Earnings-Based
Graham-Dodd0.9600 SAR1.18 SAR1.32 SAR65
EPV1.04 SAR1.17 SAR1.28 SAR70
Dividend Discount
Gordon GGM1.99 SAR2.14 SAR2.35 SAR67
DDM Multi-Stage1.99 SAR2.34 SAR2.77 SAR65
Multiples
P/E Multiple1.80 SAR2.41 SAR3.01 SAR63
P/S Multiple0.6200 SAR0.8300 SAR1.04 SAR58
P/B Multiple2.88 SAR3.83 SAR4.79 SAR55
EV/EBIT1.67 SAR2.22 SAR2.77 SAR63
EV/EBITDA1.70 SAR2.27 SAR2.83 SAR64
EV/Revenue0.5900 SAR0.8400 SAR1.09 SAR51
Asset-Based
NCAV (Graham)0.5100 SAR0.7700 SAR0.9600 SAR52
Economic Profit
Residual Income1.08 SAR1.18 SAR1.34 SAR73
ROIC Compounder1.04 SAR1.17 SAR1.28 SAR67
Growth Earnings
Growth-Adj P/E1.29 SAR1.84 SAR2.39 SAR65
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.13/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−7.0%
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.
−9.1%
’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.
−44.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−49.2%
Dividend (yield on the price)4.6%
Profit margin 2021 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.45% → 29%
Compare Marble Design Factory Company 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.Building Materials · 253 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−58.4% · Bottom 25%
Profitability
Return on equity (12 months)10.1% · Top 25%
Return on assets9.9% · Top 25%
Net margin (12 months)23.9% · Top 25%
Operating margin (12 months)44.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−8.2% · Below median
Dividend yield (12 months)4.6% · Above median
Valuation Multiplesvs Building Materials median · lower = cheaper
P/E (12 months)41.5× · Priciest 25%
P/B4.62× · Priciest 25%
P/S (12 months)10.69× · Priciest 25%
EV/EBITDA29.7× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)0· sector 11
PAST (return on equity)40· sector 17
HEALTH (low debt)0· sector 92
DIVIDEND (yield)92· sector 47
VALUE 0: the price sits above our fair-value range.
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). "Marble Design Factory Company Fair Value". https://www.fairvalue-calculator.com/stock/9575
Frequently asked questions
Is Marble Design Factory Company (9575) overvalued or undervalued?
As of Oct 29, 2026, our model estimates a fair value of 2.25 SAR versus a price of 5.40 SAR, about −58% upside (overvalued).
What is the fair value of 9575?
Our model-based fair value for Marble Design Factory Company is 2.25 SAR (as of Oct 29, 2026), built from audited fundamentals. The current price: 5.40 SAR.
What is the quality score of 9575?
Marble Design Factory Company has a Quality Score of 47/100. 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 Marble Design Factory Company (9575)?
Our model-based price target is the fair value of 2.25 SAR (as of Oct 29, 2026) from 14 valuation models. Cautious scenario 1.58 SAR, optimistic scenario 2.92 SAR. It is a calculation from audited fundamentals, not an analyst target.
What is the Marble Design Factory Company stock forecast for 2026?
Our models put fair value at 2.25 SAR, about −58% upside versus a price of 5.40 SAR (overvalued). Cautious scenario 1.58 SAR, optimistic scenario 2.92 SAR. The calculation is refreshed regularly with new filings.
What is the revenue of Marble Design Factory Company (9575)?
Marble Design Factory Company reported trailing-twelve-month revenue of about 41.4M SAR (latest available figure, as of Oct 29, 2026).
Does Marble Design Factory Company pay a dividend?
Marble Design Factory Company currently shows a dividend yield of 4.61% relative to its recent price (as of Oct 29, 2026).
What is the intrinsic value of Marble Design Factory Company (9575)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Marble Design Factory Company it is 2.25 SAR per share (as of Oct 29, 2026), against a price of 5.40 SAR. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Marble Design Factory Company stock overvalued or undervalued in 2026?
As of Oct 29, 2026, 9575 trades above its calculated fair value: price 5.40 SAR, fair value 2.25 SAR, a gap of about −58% (overvalued). 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 9575?
No. The price is what the market pays today (5.40 SAR); the fair value is what the company's own numbers justify (2.25 SAR). For Marble Design Factory Company the two are 3.15 SAR per share apart. That gap is exactly why we show both numbers side by side.
How much is Marble Design Factory Company worth?
The market values Marble Design Factory Company at about 443M SAR (market capitalisation, as of Oct 29, 2026). Per share that is 5.40 SAR; our models calculate a fair value of 2.25 SAR per share.
What do the bullish and bearish scenarios say about 9575?
Our models span a range for Marble Design Factory Company: cautious scenario 1.58 SAR, base 2.25 SAR, optimistic 2.92 SAR per share (as of Oct 29, 2026, price 5.40 SAR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9575?
Marble Design Factory Company trades at a price-to-earnings ratio of 41.5 (as of Oct 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.25 SAR is built from several models across several years. Other multiples: P/B 4.6, P/S 10.7, EV/EBITDA 29.7.
How solid is the balance sheet of Marble Design Factory Company (9575)?
Balance-sheet figures for Marble Design Factory Company (as of Oct 29, 2026): return on equity 10.1%. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 9575 from its 52-week high?
Marble Design Factory Company trades at 5.40 SAR, about 25% below its 52-week high of 7.20 SAR and 2% above the low of 5.30 SAR (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 2.25 SAR is for.
Which stocks are comparable to Marble Design Factory Company?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Vulcan Materials Company, Martin Marietta Materials, Inc, 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 Marble Design Factory Company stock attractive at the current price?
The data as of Oct 29, 2026: price 5.40 SAR, calculated fair value 2.25 SAR (−58%), Quality Score 47/100, from 14 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 9575 calculated?
We run Marble Design Factory Company through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2.25 SAR, 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 13.1 % above its aggregate fair value. Marble Design Factory Company itself currently trades above fair value. 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 Marble Design Factory Company (9575)?
The closing price on Oct 28, 2026 was 5.40 SAR. Our model-based fair value is 2.25 SAR, about −58% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Marble Design Factory Company right now?
The price sits above even our optimistic bull case (2.92 SAR). The favourable scenario is already priced in. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (1.58 SAR to 2.92 SAR) leaves room in how you read the outcome.
Key figures of Marble Design Factory Company
How large is the market capitalisation of Marble Design Factory Company (9575)?
The market capitalisation of Marble Design Factory Company is 443M SAR (≈ $118M). 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 Marble Design Factory Company (9575)?
The price-to-sales ratio of Marble Design Factory Company is 10.7 (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 Marble Design Factory Company (9575)?
Earnings per share at Marble Design Factory Company are 0.1300 SAR (price ÷ EPS = P/E 41.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Marble Design Factory Company (9575)?
The dividend yield of Marble Design Factory Company is 4.6% (payout 191%). 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 Marble Design Factory Company (9575)?
The net margin of Marble Design Factory Company is 23.9% (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 Marble Design Factory Company (9575)?
The return on equity (ROE) of Marble Design Factory Company is 10.1% (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 Marble Design Factory Company (9575)?
On an EBIT basis the return on assets of Marble Design Factory Company is 18.0% (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 Marble Design Factory Company (9575)?
The operating margin of Marble Design Factory Company is 44.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Marble Design Factory Company (9575)?
Revenue at Marble Design Factory Company is growing −8.2% versus a year earlier (3y avg −9.1%). 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 Marble Design Factory Company (9575)?
Earnings per share at Marble Design Factory Company are growing −12.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Marble Design Factory Company (9575) generate?
The free cash flow of Marble Design Factory Company is −4.1M SAR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Marble Design Factory Company (9575) hold?
Marble Design Factory Company holds more cash than debt, 1.1M SAR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Marble Design Factory Company in the live analysis
One click puts Marble Design Factory Company on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 29, 2026