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 Ps Multiple | 2.6x - 2.9x | 2.7x |
| Selected Fwd Ps Multiple | 2.7x - 2.9x | 2.8x |
| Fair Value | ₪17.70 - ₪19.57 | ₪18.64 |
| Upside | 6.0% - 17.2% | 11.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Mishorim Real Estate Investments Ltd | - | TASE:MSHR |
| Almogim Holdings Ltd | - | TASE:ALMA |
| Polygon Real Estate Ltd | - | TASE:POLY |
| Bonei Hatichon Civil Engineering & Infrastructures Ltd. | - | TASE:BOTI |
| Lodzia Real Estate Ltd. | - | TASE:LODZ |
| Hagag Group Real Estate Entrepreneurship Ltd | - | TASE:HGG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MSHR | ALMA | POLY | BOTI | LODZ | HGG | |||
| TASE:MSHR | TASE:ALMA | TASE:POLY | TASE:BOTI | TASE:LODZ | TASE:HGG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -8.6% | 17.4% | 9.5% | 18.9% | 42.0% | 27.1% | ||
| 3Y CAGR | 0.9% | -9.3% | 9.6% | -6.7% | 54.4% | 24.2% | ||
| Latest Twelve Months | -0.5% | 2.9% | 4.7% | 45.6% | 24.5% | -27.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | 9.3% | 58.0% | 3.7% | 131.6% | 39.0% | ||
| Prior Fiscal Year | -8.5% | 7.5% | 58.8% | 2.0% | 36.0% | 34.1% | ||
| Latest Fiscal Year | -4.8% | 0.6% | 64.3% | -1.5% | 17.4% | 20.0% | ||
| Latest Twelve Months | -4.8% | 0.6% | 64.3% | -1.5% | 17.4% | 20.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.1x | 33.8x | 6.3x | 35.2x | 34.9x | 25.4x | ||
| Price / LTM Sales | 0.5x | 1.3x | 8.4x | 1.7x | 3.5x | 2.5x | ||
| LTM P/E Ratio | -11.1x | 204.9x | 13.1x | -109.0x | 20.1x | 12.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.7x | 8.4x | |||||
| Historical LTM P/S Ratio | 2.5x | 4.4x | 6.4x | |||||
| Selected Price / Sales Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) LTM Sales | 418 | 418 | 418 | |||||
| (=) Equity Value | 1,086 | 1,143 | 1,200 | |||||
| (/) Shares Outstanding | 62.0 | 62.0 | 62.0 | |||||
| Implied Value Range | 17.50 | 18.43 | 19.35 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.50 | 18.43 | 19.35 | 16.70 | ||||
| Upside / (Downside) | 4.8% | 10.3% | 15.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MSHR | ALMA | POLY | BOTI | LODZ | HGG | |
| Value of Common Equity | 247 | 386 | 253 | 704 | 107 | 1,036 | |
| (/) Shares Outstanding | 34.8 | 43.2 | 5.1 | 15.7 | 4.1 | 62.0 | |
| Implied Stock Price | 7.10 | 8.94 | 49.14 | 44.88 | 26.22 | 16.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.10 | 8.94 | 49.14 | 44.88 | 26.22 | 16.70 | |
| Trading Currency | ILS | ILS | ILS | ILS | ILS | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |