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 | 6.4x - 7.0x | 6.7x |
| Selected Fwd Ps Multiple | 6.8x - 7.5x | 7.2x |
| Fair Value | ₪10 - ₪11.05 | ₪10.52 |
| Upside | -19.5% - -11.0% | -15.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Buligo Capital Ltd | - | TASE:BLGO |
| Inversiones Unespa S.A. | - | SNSE:UNESPA |
| City Developments Limited | - | OTCPK:CDEV.F |
| Ladun Investment Company | 953,500.0% | SASE:9535 |
| PATRIZIA SE | - | DB:PAT |
| Israel Canada (T.R) Ltd | - | TASE:ISCN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BLGO | UNESPA | CDEV.F | 9535 | PAT | ISCN | |||
| TASE:BLGO | SNSE:UNESPA | OTCPK:CDEV.F | SASE:9535 | DB:PAT | TASE:ISCN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.3% | 9.5% | -0.9% | NM- | -8.5% | 15.9% | ||
| 3Y CAGR | -15.4% | -5.2% | 7.6% | 39.7% | -7.0% | 11.2% | ||
| Latest Twelve Months | -18.2% | 1.6% | -33.8% | 40.3% | -12.6% | -8.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.3% | 86.3% | -4.2% | 8.1% | 5.9% | 58.9% | ||
| Prior Fiscal Year | 20.3% | 86.5% | 6.2% | 6.8% | -2.0% | -10.2% | ||
| Latest Fiscal Year | 15.9% | 85.6% | 5.8% | 7.6% | 5.0% | 41.1% | ||
| Latest Twelve Months | 15.9% | 85.6% | 5.8% | 4.8% | 5.0% | 41.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.2x | 9.6x | 18.3x | 17.6x | -28.3x | 116.1x | ||
| Price / LTM Sales | 6.4x | 8.9x | 1.3x | 1.3x | 2.4x | 8.3x | ||
| LTM P/E Ratio | 40.5x | 10.4x | 21.4x | 26.7x | 48.5x | 20.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 2.4x | 8.9x | |||||
| Historical LTM P/S Ratio | 2.0x | 8.3x | 19.3x | |||||
| Selected Price / Sales Multiple | 6.4x | 6.7x | 7.0x | |||||
| (x) LTM Sales | 502 | 502 | 502 | |||||
| (=) Equity Value | 3,199 | 3,367 | 3,535 | |||||
| (/) Shares Outstanding | 330.9 | 330.9 | 330.9 | |||||
| Implied Value Range | 9.67 | 10.18 | 10.68 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.67 | 10.18 | 10.68 | 12.42 | ||||
| Upside / (Downside) | -22.2% | -18.1% | -14.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BLGO | UNESPA | CDEV.F | 9535 | PAT | ISCN | |
| Value of Common Equity | 117 | 7,720 | 4,134 | 1,870 | 612 | 4,110 | |
| (/) Shares Outstanding | 56.0 | 20.0 | 893.4 | 500.0 | 86.2 | 330.9 | |
| Implied Stock Price | 2.09 | 386.00 | 4.63 | 3.74 | 7.10 | 12.42 | |
| FX Conversion Rate to Trading Currency | 0.27 | 1.00 | 1.31 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.71 | 386.00 | 3.53 | 3.74 | 7.10 | 12.42 | |
| Trading Currency | ILS | CLP | USD | SAR | EUR | ILS | |
| FX Rate to Reporting Currency | 0.27 | 1.00 | 1.31 | 1.00 | 1.00 | 1.00 | |