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 |
|---|---|---|
| Discount Rate | 8.5% - 7.5% | 8.0% |
| Terminal Revenue Multiple | 7.0x - 7.7x | 7.4x |
| Fair Value | ₪147.67 - ₪162.57 | ₪155.01 |
| Upside | -10.7% - -1.7% | -6.3% |
| Select Revenue and EBITDA Forecast | ||||||
| (USD in millions) | Input Projections | |||||
| Fiscal Years Ending | Dec-23 | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 |
| Revenue | 26 | 30 | 32 | 33 | 34 | 34 |
| % Growth | 20.7% | 12.5% | 7.5% | 3.5% | 2.0% | 2.0% |
| EBITDA | 23 | 24 | 26 | 27 | 27 | 28 |
| % of Revenue | 88.5% | 80.0% | 80.0% | 80.0% | 80.0% | 80.0% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (USD in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | |
| EBITDA | 24 | 26 | 27 | 27 | 28 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (0) | (0) | (0) | (0) | (0) | |
| EBIT | 24 | 26 | 26 | 27 | 28 | |
| Pro forma Taxes | (6) | (6) | (6) | (6) | (7) | |
| NOPAT | 18 | 18 | 19 | 20 | 20 | 21 |
| Capital Expenditures | #NUM! | (2) | (3) | (3) | (3) | (3) |
| NWC Investment | 0 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | #NUM! | 16 | 17 | 17 | 18 | 18 |
| % Growth | NM | 3% | 3% | 2% | 2% | |