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 - 1.449 B | 1.075 B |
| Discount Rate | 10.5% - 8.5% | 9.5% |
| Fair Value | ₪6.54 - ₪46.87 | ₪25.35 |
| Upside | -81.3% - 34.0% | -27.5% |
| 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 | 240 | 218 | 300 | 300 | |
| (+) Other Non Operating Exp. | 33 | 29 | 5 | 23 | (139) | (139) | |
| (+) D&A | 425 | 443 | 416 | 431 | 564 | 564 | |
| (+) Non-recurring Items | (12) | (50) | 96 | (89) | (1) | (1) | |
| Adjusted EBITDA | 1,153 | 1,165 | 791 | 1,026 | 1,556 | 1,556 | |
| (-) D&A | (425) | (443) | (416) | (431) | (564) | (564) | |
| Adjusted EBIT | 728 | 722 | 375 | 595 | 992 | 992 | |
| % of Revenue | 4.8% | 4.9% | 2.6% | 3.9% | 6.3% | 6.3% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 2.6% | 4.8% | 6.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (ILS in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 6,305 | 11,319 | 17,052 | 13,881 | |||
| (+) 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 | 1,742 | 6,756 | 12,489 | 9,318 | |||
| (/) Shares Outstanding | 266.5 | 266.5 | 266.5 | 266.5 | |||
| Implied Stock Price (ILS) | 6.54 | 25.35 | 46.87 | 34.97 | |||
| FX Rate: ILS/ILS | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (ILS) | 6.54 | 25.35 | 46.87 | 34.97 | |||
| Upside / (Downside) | -81.30% | -27.50% | 34.02% | ||||
| Stock Price | 34.97 | ||||||
| Stock Price Close | 34.97 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | ILS | ||||||
| Trading Currency | ILS | ||||||
| FX Rate: ILS/ILS | 1.00 | ||||||
| Market Cap | 9,318.5 | ||||||
| Shares Outstanding | 266.5 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||