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 | 662 M - 1.415 B | 1.077 B |
Discount Rate | 10.3% - 8.3% | 9.3% |
Fair Value | ₪7.12 - ₪47.25 | ₪26.59 |
Upside | -79.8% - 34.4% | -24.4% |
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 | 15,233 | 14,765 | 14,662 | 15,183 | 15,644 | 15,644 | |
Adjusted EBITDA Build-up | |||||||
EBT, Incl. Unusual Items | 509 | 520 | 34 | 443 | 832 | 832 | |
(+) Net Interest Expense | 198 | 223 | 241 | 218 | 192 | 192 | |
(+) Other Non Operating Exp. | 33 | 29 | 4 | 23 | 8 | 8 | |
(+) D&A | 425 | 443 | 482 | 431 | 488 | 488 | |
(+) Non-recurring Items | (12) | (50) | 96 | (89) | (85) | (85) | |
Adjusted EBITDA | 1,153 | 1,165 | 857 | 1,026 | 1,435 | 1,435 | |
(-) D&A | (425) | (443) | (482) | (431) | (488) | (488) | |
Adjusted EBIT | 728 | 722 | 375 | 595 | 947 | 947 | |
% of Revenue | 4.8% | 4.9% | 2.6% | 3.9% | 6.1% | 6.1% | |
Low | Median | High | |||||
Adjusted EBIT Margin | 2.6% | 4.8% | 6.1% |
Equity Waterfall | |||||||
Model | |||||||
(ILS in millions) | Low | Mid | High | Market | |||
Enterprise Value | 6,459 | 11,648 | 17,154 | 13,932 | |||
(+) Cash & Short Term Investments | 1,983 | 1,983 | 1,983 | 1,983 | |||
(+) Investments & Other | 29 | 29 | 29 | 29 | |||
(-) Debt | (6,472) | (6,472) | (6,472) | (6,472) | |||
(-) Other Liabilities | (103) | (103) | (103) | (103) | |||
(-) Preferred Stock | 0 | 0 | 0 | 0 | |||
(-) Other | 0 | 0 | 0 | 0 | |||
Value of Common Equity | 1,896 | 7,085 | 12,591 | 9,369 | |||
(/) Shares Outstanding | 266.5 | 266.5 | 266.5 | 266.5 | |||
Implied Stock Price (ILS) | 7.12 | 26.59 | 47.25 | 35.16 | |||
FX Rate: ILS/ILS | 1.00 | 1.00 | 1.00 | 1.00 | |||
Implied Stock Price (ILS) | 7.12 | 26.59 | 47.25 | 35.16 | |||
Upside / (Downside) | -79.76% | -24.38% | 34.39% | ||||
Stock Price | 35.16 | ||||||
Stock Price Close | 35.16 | ||||||
Restatment Type | Original | ||||||
Reporting Currency | ILS | ||||||
Trading Currency | ILS | ||||||
FX Rate: ILS/ILS | 1.00 | ||||||
Market Cap | 9,369.1 | ||||||
Shares Outstanding | 266.5 | ||||||
Share Exchange Ratio | 1.0 | ||||||
Liquid Long-term Investments | 0 |