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 | 8.7x - 9.6x | 9.2x |
Selected Fwd EBIT Multiple | 4.5x - 4.9x | 4.7x |
Fair Value | ₪1.15 - ₪1.34 | ₪1.25 |
Upside | 21.3% - 41.5% | 31.4% |
Benchmarks | Ticker | Full Ticker |
Space-Communication Ltd | SCC | TASE:SCC |
LICT Corporation | LICT | OTCPK:LICT |
Liberty Global Ltd. | 3O41 | DB:3O41 |
Nuvera Communications, Inc. | NUVR | OTCPK:NUVR |
Frontier Communications Parent, Inc. | FYBR | NasdaqGS:FYBR |
Gilat Telecom Global Ltd | GLTL | TASE:GLTL |
- | - | - |
Select LTM EBIT Multiple | |||||||
Benchmark Companies | |||||||
SCC | LICT | 3O41 | NUVR | FYBR | GLTL | ||
TASE:SCC | OTCPK:LICT | DB:3O41 | OTCPK:NUVR | NasdaqGS:FYBR | TASE:GLTL | ||
Historical EBIT Growth | |||||||
5Y CAGR | 10.8% | -3.2% | NM- | -8.2% | -18.8% | 47.7% | |
3Y CAGR | 25.8% | -8.8% | NM- | -10.7% | -24.0% | NM- | |
Latest Twelve Months | 20.7% | 9.1% | 130.3% | 15.8% | -42.7% | 175.8% | |
Historical EBIT Profit Margin | |||||||
5 Year Average Margin | 5.7% | 23.6% | 5.0% | 18.1% | 15.1% | 1.4% | |
Prior Fiscal Year | 21.8% | 17.6% | -6.4% | 14.0% | 13.5% | 3.9% | |
Latest Fiscal Year | 28.2% | 19.9% | -0.3% | 14.3% | 8.5% | 7.1% | |
Latest Twelve Months | 28.6% | 18.4% | 1.9% | 14.8% | 7.0% | 8.7% | |
Current Trading Multiples | |||||||
EV / LTM Revenue | 3.19x | 1.85x | 0.06x | 2.79x | 3.41x | 0.66x | |
EV / LTM EBITDA | 5.0x | 5.0x | 0.3x | 6.7x | 9.5x | 4.3x | |
EV / LTM EBIT | 11.2x | 10.1x | 3.2x | 18.9x | 48.6x | 7.5x | |
Low | Mid | High | |||||
Benchmark EV / LTM EBIT | 3.2x | 11.2x | 48.6x | ||||
Historical EV / LTM EBIT | -2.9x | 18.8x | 48.3x | ||||
Selected EV / LTM EBIT | 8.7x | 9.2x | 9.6x | ||||
(x) LTM EBIT | 6 | 6 | 6 | ||||
(=) Implied Enterprise Value | 53 | 56 | 59 | ||||
(-) Non-shareholder Claims * | (18) | (18) | (18) | ||||
(=) Equity Value | 35 | 38 | 41 | ||||
(/) Shares Outstanding | 93.8 | 93.8 | 93.8 | ||||
Implied Value Range | 0.37 | 0.40 | 0.43 | ||||
FX Rate: USD/ILS | 0.3 | 0.3 | 0.3 | Market Price | |||
Implied Value Range (Trading Cur) | 1.27 | 1.37 | 1.47 | 0.95 | |||
Upside / (Downside) | 33.8% | 44.5% | 55.3% |
Equity Waterfall | |||||||
Benchmark Companies | |||||||
(in millions) | SCC | LICT | 3O41 | NUVR | FYBR | GLTL | |
Enterprise Value | 287 | 250 | 214 | 197 | 20,627 | 44 | |
(+) Cash & Short Term Investments | 50 | 16 | 3,305 | 0 | 412 | 17 | |
(+) Investments & Other | 0 | 6 | 11,337 | 8 | 0 | 0 | |
(-) Debt | (333) | (89) | (10,929) | (143) | (11,870) | (35) | |
(-) Other Liabilities | 0 | 0 | (211) | 0 | 0 | 0 | |
(-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
(-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Value of Common Equity | 5 | 184 | 3,716 | 63 | 9,169 | 26 | |
(/) Shares Outstanding | 35.9 | 0.0 | 340.7 | 5.2 | 250.3 | 93.8 | |
Implied Stock Price | 0.13 | 11,500.00 | 10.91 | 12.15 | 36.63 | 0.28 | |
FX Conversion Rate to Trading Currency | 0.29 | 1.00 | 1.16 | 1.00 | 1.00 | 0.29 | |
Implied Stock Price (Trading Cur) | 0.46 | 11,500.00 | 9.40 | 12.15 | 36.63 | 0.95 | |
Trading Currency | ILS | USD | EUR | USD | USD | ILS | |
FX Rate to Reporting Currency | 0.29 | 1.00 | 1.16 | 1.00 | 1.00 | 0.29 |