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 Pb Multiple | 1.2x - 1.4x | 1.3x |
| Historical Pb Multiple | 0.9x - 1.8x | 1.1x |
| Fair Value | ₪372.15 - ₪411.33 | ₪391.74 |
| Upside | 32.6% - 46.6% | 39.6% |
| Benchmarks | - | Full Ticker |
| Mishorim Real Estate Investments Ltd | - | TASE:MSHR |
| Hagag Group Real Estate Entrepreneurship Ltd | - | TASE:HGG |
| Prashkovsky Investments and Construction Ltd. | - | TASE:PRSK |
| Zvi Sarfati & Sons Investments & Constructions Ltd. | - | TASE:SRFT |
| Polygon Real Estate Ltd | - | TASE:POLY |
| I.E.S Holdings Ltd | - | TASE:IES |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MSHR | HGG | PRSK | SRFT | POLY | IES | |||
| TASE:MSHR | TASE:HGG | TASE:PRSK | TASE:SRFT | TASE:POLY | TASE:IES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 8.0% | 3.0% | 30.4% | 19.7% | 15.0% | ||
| 3Y CAGR | NM- | -2.3% | -15.9% | -27.9% | 22.1% | -22.2% | ||
| Latest Twelve Months | 72.4% | -0.9% | 756.6% | 8.2% | 14.6% | 167.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.1% | 38.5% | 32.4% | 14.9% | 58.0% | 346.8% | ||
| Prior Fiscal Year | -8.5% | 34.1% | 41.3% | 11.1% | 58.8% | 126.5% | ||
| Latest Fiscal Year | -4.8% | 20.0% | 33.7% | 10.7% | 64.3% | 278.8% | ||
| Latest Twelve Months | -3.5% | 29.0% | 32.3% | 9.0% | 64.3% | 266.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.6% | 12.2% | 20.6% | 17.6% | 10.7% | 14.4% | ||
| Prior Fiscal Year | -5.6% | 19.2% | 9.0% | 6.7% | 10.9% | 4.5% | ||
| Latest Twelve Months | -2.4% | 11.1% | 11.7% | 8.1% | 11.2% | 11.3% | ||
| Next Fiscal Year | -4.6% | 6.8% | 22.2% | 18.7% | 8.9% | 9.4% | ||
| Two Fiscal Years Forward | -4.9% | 6.4% | 24.7% | 21.7% | 8.4% | 9.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 2.8x | 3.7x | 1.7x | 8.5x | 25.8x | ||
| Price / LTM EPS | -15.2x | 9.6x | 11.4x | 18.6x | 13.3x | 8.7x | ||
| Price / Book | 0.4x | 1.0x | 1.3x | 1.5x | 1.4x | 0.9x | ||
| Price / Fwd Book | 0.4x | 1.0x | 1.0x | 1.3x | 1.3x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.3x | 1.5x | |||||
| Historical P/B Ratio | 0.9x | 1.1x | 1.8x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) Book Value | 1,648 | 1,648 | 1,648 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MSHR | HGG | PRSK | SRFT | POLY | IES | |
| Value of Common Equity | 242 | 1,303 | 2,516 | 783 | 256 | 1,549 | |
| (/) Shares Outstanding | 34.8 | 62.0 | 21.1 | 17.4 | 5.1 | 5.5 | |
| Implied Stock Price | 6.95 | 21.01 | 119.50 | 45.01 | 49.77 | 280.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.95 | 21.01 | 119.50 | 45.01 | 49.77 | 280.60 | |
| 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 | |