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 | 21.9x - 24.2x | 23.0x |
| Selected Fwd P/E Multiple | 8.5x - 9.4x | 9.0x |
| Fair Value | ₪12.61 - ₪13.93 | ₪13.27 |
| Upside | -31.5% - -24.3% | -27.9% |
| Benchmarks | - | Full Ticker |
| Solaer Renewable Energies Ltd | - | TASE:SOLR |
| Meshek Energy - Renewable Energies Ltd. | - | TASE:MSKE |
| Sunflower Sustainable Investments Ltd | - | TASE:SNFL |
| Doral Group Renewable Energy Resources Ltd | - | TASE:DORL |
| OPC Energy Ltd. | - | TASE:OPCE |
| Zephyrus Wing Energies Ltd | - | TASE:ZPRS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SOLR | MSKE | SNFL | DORL | OPCE | ZPRS | |||
| TASE:SOLR | TASE:MSKE | TASE:SNFL | TASE:DORL | TASE:OPCE | TASE:ZPRS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 4.3% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -328.0% | -580.6% | -354.8% | 1.3% | 68.2% | -73.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -33.8% | -43.1% | -5.5% | 446.0% | 0.7% | 0.9% | ||
| Prior Fiscal Year | 21.4% | 2.3% | 3.3% | -52.3% | 5.6% | 118.2% | ||
| Latest Fiscal Year | -49.6% | -49.3% | 3.7% | 6.5% | 4.0% | 41.3% | ||
| Latest Twelve Months | -27.7% | -106.3% | -23.4% | -13.4% | 6.4% | 15.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -174.7x | 72.2x | 11.1x | -100.9x | 34.4x | 12.7x | ||
| Price / LTM Sales | 6.6x | 28.3x | 2.1x | 8.3x | 5.6x | 5.4x | ||
| LTM P/E Ratio | -24.0x | -26.6x | -8.9x | -61.8x | 87.5x | 35.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -61.8x | -24.0x | 87.5x | |||||
| Historical LTM P/E Ratio | 3.9x | 7.1x | 10.4x | |||||
| Selected P/E Multiple | 21.9x | 23.0x | 24.2x | |||||
| (x) LTM Net Income | 33 | 33 | 33 | |||||
| (=) Equity Value | 733 | 771 | 810 | |||||
| (/) Shares Outstanding | 65.0 | 65.0 | 65.0 | |||||
| Implied Value Range | 11.27 | 11.86 | 12.46 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.27 | 11.86 | 12.46 | 18.41 | ||||
| Upside / (Downside) | -38.8% | -35.6% | -32.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SOLR | MSKE | SNFL | DORL | OPCE | ZPRS | |
| Value of Common Equity | 741 | 3,552 | 327 | 2,906 | 15,525 | 1,197 | |
| (/) Shares Outstanding | 16.4 | 710.6 | 38.6 | 178.0 | 296.2 | 65.0 | |
| Implied Stock Price | 45.12 | 5.00 | 8.48 | 16.32 | 52.42 | 18.41 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45.12 | 5.00 | 8.48 | 16.32 | 52.42 | 18.41 | |
| 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 | |