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 P/E Multiple | 9.2x - 10.2x | 9.7x |
| Selected Fwd P/E Multiple | 4.0x - 4.4x | 4.2x |
| Fair Value | ₪14.27 - ₪15.77 | ₪15.02 |
| Upside | 11.4% - 23.1% | 17.2% |
| Benchmarks | - | Full Ticker |
| Zvi Sarfati & Sons Investments & Constructions Ltd. | - | TASE:SRFT |
| Y.H. Dimri Construction & Development Ltd | - | TASE:DIMRI |
| Aura Investments Ltd. | - | TASE:AURA |
| Mordechai Aviv Taasiot Beniyah (1973) Ltd. | - | TASE:AVIV |
| Hiron-Trade Investments & Industrial Buildings Ltd | - | TASE:HRON |
| Maslavi Construction Company Ltd | - | TASE:MSLA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SRFT | DIMRI | AURA | AVIV | HRON | MSLA | |||
| TASE:SRFT | TASE:DIMRI | TASE:AURA | TASE:AVIV | TASE:HRON | TASE:MSLA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 30.4% | 31.0% | 152.5% | 21.0% | 3.4% | 31.8% | ||
| 3Y CAGR | -27.9% | 13.5% | 46.9% | 75.3% | -13.1% | 16.6% | ||
| Latest Twelve Months | 55.8% | 112.5% | 206.0% | 44.0% | 23.2% | 87.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.6% | 20.2% | 12.3% | 6.5% | 70.2% | 10.3% | ||
| Prior Fiscal Year | 11.1% | 18.3% | 11.3% | 8.3% | 57.1% | 9.0% | ||
| Latest Fiscal Year | 10.7% | 26.5% | 23.7% | 9.0% | 66.4% | 11.9% | ||
| Latest Twelve Months | 10.7% | 26.5% | 23.7% | 9.0% | 66.4% | 11.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.4x | 15.5x | 25.9x | 16.4x | 14.2x | 13.0x | ||
| Price / LTM Sales | 1.5x | 3.2x | 3.4x | 0.7x | 7.5x | 0.9x | ||
| LTM P/E Ratio | 13.8x | 12.1x | 14.2x | 7.7x | 11.3x | 7.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.7x | 12.1x | 14.2x | |||||
| Historical LTM P/E Ratio | 7.8x | 12.8x | 15.9x | |||||
| Selected P/E Multiple | 9.2x | 9.7x | 10.2x | |||||
| (x) LTM Net Income | 37 | 37 | 37 | |||||
| (=) Equity Value | 344 | 362 | 380 | |||||
| (/) Shares Outstanding | 22.6 | 22.6 | 22.6 | |||||
| Implied Value Range | 15.23 | 16.03 | 16.83 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.23 | 16.03 | 16.83 | 12.81 | ||||
| Upside / (Downside) | 18.9% | 25.1% | 31.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SRFT | DIMRI | AURA | AVIV | HRON | MSLA | |
| Value of Common Equity | 722 | 6,316 | 5,176 | 260 | 980 | 289 | |
| (/) Shares Outstanding | 17.4 | 20.5 | 280.6 | 13.2 | 0.5 | 22.6 | |
| Implied Stock Price | 41.52 | 307.40 | 18.45 | 19.59 | 2,158.20 | 12.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 41.52 | 307.40 | 18.45 | 19.59 | 2,158.20 | 12.81 | |
| 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 | |