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 EBIT Multiple | 31.4x - 34.7x | 33.1x |
| Selected Fwd EBIT Multiple | 20.1x - 22.2x | 21.1x |
| Fair Value | ₪19.21 - ₪21.81 | ₪20.51 |
| Upside | -17.8% - -6.7% | -12.2% |
| Benchmarks | Ticker | Full Ticker |
| Cofix Group Ltd | CFX | TASE:CFX |
| Holmes Place International Ltd | HLMS | TASE:HLMS |
| Fattal Holdings (1998) Ltd | FTAL | TASE:FTAL |
| Tarya Israel Ltd | TRA | TASE:TRA |
| Pie Siam Ltd | PIES | TASE:PIES |
| Dan Hotels Ltd | DANH | TASE:DANH |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| CFX | HLMS | FTAL | TRA | PIES | DANH | ||
| TASE:CFX | TASE:HLMS | TASE:FTAL | TASE:TRA | TASE:PIES | TASE:DANH | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 14.5% | 10.9% | NM- | NM- | -17.2% | |
| 3Y CAGR | -3.3% | NM- | 48.2% | NM- | NM- | NM- | |
| Latest Twelve Months | 203.2% | 7.1% | 18.1% | 146.4% | -361.1% | -63.3% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 0.3% | -1.2% | 4.0% | -35.1% | -29.3% | 4.4% | |
| Prior Fiscal Year | -0.9% | 16.8% | 16.1% | -39.3% | -8.1% | 12.2% | |
| Latest Fiscal Year | 1.0% | 16.6% | 17.7% | 23.0% | -49.2% | 4.8% | |
| Latest Twelve Months | 1.0% | 16.6% | 17.7% | 23.0% | -49.2% | 4.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.80x | 3.07x | 3.71x | 2.14x | 58.76x | 1.86x | |
| EV / LTM EBITDA | 17.2x | 13.9x | 15.8x | 9.0x | -191.8x | 16.3x | |
| EV / LTM EBIT | 82.1x | 18.5x | 21.0x | 9.3x | -119.3x | 38.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -119.3x | 18.5x | 82.1x | ||||
| Historical EV / LTM EBIT | -333.0x | 13.8x | 38.5x | ||||
| Selected EV / LTM EBIT | 31.4x | 33.1x | 34.7x | ||||
| (x) LTM EBIT | 72 | 72 | 72 | ||||
| (=) Implied Enterprise Value | 2,269 | 2,388 | 2,508 | ||||
| (-) Non-shareholder Claims * | (533) | (533) | (533) | ||||
| (=) Equity Value | 1,736 | 1,855 | 1,974 | ||||
| (/) Shares Outstanding | 97.4 | 97.4 | 97.4 | ||||
| Implied Value Range | 17.81 | 19.04 | 20.26 | ||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 17.81 | 19.04 | 20.26 | 23.37 | |||
| Upside / (Downside) | -23.8% | -18.5% | -13.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CFX | HLMS | FTAL | TRA | PIES | DANH | |
| Enterprise Value | 228 | 1,703 | 27,772 | 124 | 1,673 | 2,811 | |
| (+) Cash & Short Term Investments | 14 | 27 | 660 | 41 | 34 | 33 | |
| (+) Investments & Other | 0 | 31 | 2,084 | 0 | 43 | 3 | |
| (-) Debt | (110) | (1,121) | (22,115) | (2) | (1,052) | (569) | |
| (-) Other Liabilities | 9 | 0 | (51) | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 141 | 640 | 8,350 | 164 | 698 | 2,277 | |
| (/) Shares Outstanding | 31.3 | 91.8 | 16.5 | 296.9 | 18.6 | 97.4 | |
| Implied Stock Price | 4.51 | 6.97 | 507.20 | 0.55 | 37.51 | 23.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.51 | 6.97 | 507.20 | 0.55 | 37.51 | 23.37 | |
| Trading Currency | ILS | ILS | ILS | ILS | ILS | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |