Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 104.9 M - 174.9 M | 140.1 M |
| Discount Rate | 12.3% - 10.3% | 11.3% |
| Fair Value | ₪2.37 - ₪8.04 | ₪4.97 |
| Upside | -30.9% - 134.6% | 44.9% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (ILS in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 1,175 | 1,635 | 1,695 | 1,777 | 2,211 | 2,211 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 105 | 60 | 42 | 49 | 74 | 74 | |
| (+) Net Interest Expense | 5 | 7 | 11 | 18 | 15 | 15 | |
| (+) Other Non Operating Exp. | (6) | (3) | (4) | (5) | (9) | (9) | |
| (+) D&A | 37 | 54 | 25 | 26 | 59 | 59 | |
| (+) Non-recurring Items | (55) | ||||||
| Adjusted EBITDA | 86 | 117 | 73 | 89 | 139 | 139 | |
| (-) D&A | (37) | (54) | (25) | (26) | (59) | (59) | |
| Adjusted EBIT | 48 | 63 | 49 | 62 | 80 | 80 | |
| % of Revenue | 4.1% | 3.9% | 2.9% | 3.5% | 3.6% | 3.6% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 2.9% | 3.6% | 4.1% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (ILS in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 857 | 1,246 | 1,706 | 1,015 | |||
| (+) Cash & Short Term Investments | 5 | 5 | 5 | 5 | |||
| (+) Investments & Other | 47 | 47 | 47 | 47 | |||
| (-) Debt | (554) | (554) | (554) | (554) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 355 | 744 | 1,204 | 513 | |||
| (/) Shares Outstanding | 149.7 | 149.7 | 149.7 | 149.7 | |||
| Implied Stock Price (ILS) | 2.37 | 4.97 | 8.04 | 3.43 | |||
| FX Rate: ILS/ILS | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (ILS) | 2.37 | 4.97 | 8.04 | 3.43 | |||
| Upside / (Downside) | -30.90% | 44.95% | 134.64% | ||||
| Stock Price | 3.43 | ||||||
| Stock Price Close | 3.43 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | ILS | ||||||
| Trading Currency | ILS | ||||||
| FX Rate: ILS/ILS | 1.00 | ||||||
| Market Cap | 513.2 | ||||||
| Shares Outstanding | 149.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||