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 |
|---|---|---|
| Selected LTM Pb Multiple | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.1x - 1.5x | 1.4x |
| Fair Value | ₪25.44 - ₪28.11 | ₪26.78 |
| Upside | -13.8% - -4.7% | -9.2% |
| Benchmarks | - | Full Ticker |
| Partner Communications Company Ltd. | - | TASE:PTNR |
| Bezeq The Israel Telecommunication Corp. Ltd | - | TASE:BEZQ |
| National Mobile Telecommunications Company K.S.C.P. | - | KWSE:OOREDOO |
| MTN Group Limited | - | JSE:MTN |
| KORE Group Holdings, Inc. | - | NYSE:KORE |
| Cellcom Israel Ltd. | - | TASE:CEL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PTNR | BEZQ | OOREDOO | MTN | KORE | CEL | |||
| TASE:PTNR | TASE:BEZQ | KWSE:OOREDOO | JSE:MTN | NYSE:KORE | TASE:CEL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 70.9% | NM- | 10.4% | NM- | NM- | NM- | ||
| 3Y CAGR | 34.0% | -3.2% | 36.9% | NM- | NM- | 85.7% | ||
| Latest Twelve Months | 50.5% | -7.9% | 95.5% | -334.4% | 13.7% | 130.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.6% | 11.4% | 7.6% | 6.3% | -37.3% | 1.1% | ||
| Prior Fiscal Year | 4.9% | 13.1% | 11.1% | 1.8% | -60.4% | 3.0% | ||
| Latest Fiscal Year | 8.3% | 12.1% | 7.0% | -5.1% | -51.1% | 3.9% | ||
| Latest Twelve Months | 8.7% | 12.2% | 9.0% | -5.1% | -50.8% | 5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.4% | 133.4% | 7.2% | 9.7% | -234.0% | 2.3% | ||
| Prior Fiscal Year | 8.7% | 62.3% | 12.8% | 3.2% | -153.5% | 6.1% | ||
| Latest Twelve Months | 14.0% | 40.7% | 11.7% | -7.3% | -1284.1% | 9.4% | ||
| Next Fiscal Year | 10.0% | 47.4% | 9.5% | 15.2% | 26.6% | 6.5% | ||
| Two Fiscal Years Forward | 11.0% | 43.5% | 10.2% | 17.6% | 16.0% | 6.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 1.9x | 0.8x | 1.5x | 0.1x | 1.1x | ||
| Price / LTM EPS | 20.1x | 15.7x | 9.0x | -29.1x | -0.3x | 21.8x | ||
| Price / Book | 2.8x | 6.0x | 1.0x | 2.3x | -0.4x | 2.0x | ||
| Price / Fwd Book | 2.6x | 5.7x | 1.0x | 2.0x | -0.3x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.4x | 2.3x | 6.0x | |||||
| Historical P/B Ratio | 1.1x | 1.4x | 1.5x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 2,517 | 2,517 | 2,517 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PTNR | BEZQ | OOREDOO | MTN | KORE | CEL | |
| Value of Common Equity | 5,763 | 17,215 | 591 | 278,292 | 41 | 4,937 | |
| (/) Shares Outstanding | 186.5 | 2,771.3 | 501.2 | 1,806.6 | 17.2 | 167.4 | |
| Implied Stock Price | 30.90 | 6.21 | 1.18 | 154.04 | 2.39 | 29.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 30.90 | 6.21 | 1.18 | 154.04 | 2.39 | 29.50 | |
| Trading Currency | ILS | ILS | KWD | ZAR | USD | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |