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 | ||||||