看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| 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 | ₪1.14 - ₪1.33 | ₪1.24 |
| Upside | 15.2% - 34.4% | 24.8% |
| 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 | 3.21x | 1.85x | 0.07x | 2.80x | 3.43x | 0.68x | |
| EV / LTM EBITDA | 5.1x | 5.0x | 0.3x | 6.7x | 9.6x | 4.4x | |
| EV / LTM EBIT | 11.2x | 10.1x | 3.6x | 18.9x | 48.9x | 7.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 3.6x | 11.2x | 48.9x | ||||
| 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) | 1.26 | 1.36 | 1.46 | 0.99 | |||
| Upside / (Downside) | 27.0% | 37.2% | 47.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCC | LICT | 3O41 | NUVR | FYBR | GLTL | |
| Enterprise Value | 289 | 249 | 269 | 198 | 20,740 | 46 | |
| (+) 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 | 7 | 183 | 3,770 | 64 | 9,282 | 27 | |
| (/) Shares Outstanding | 35.9 | 0.0 | 340.7 | 5.2 | 250.3 | 93.8 | |
| Implied Stock Price | 0.19 | 11,450.00 | 11.06 | 12.25 | 37.08 | 0.29 | |
| FX Conversion Rate to Trading Currency | 0.30 | 1.00 | 1.17 | 1.00 | 1.00 | 0.30 | |
| Implied Stock Price (Trading Cur) | 0.65 | 11,450.00 | 9.46 | 12.25 | 37.08 | 0.99 | |
| Trading Currency | ILS | USD | EUR | USD | USD | ILS | |
| FX Rate to Reporting Currency | 0.30 | 1.00 | 1.17 | 1.00 | 1.00 | 0.30 | |