As of 2025-07-13, the Intrinsic Value of Accel Solutions Group Ltd (ACCL.TA) is 152.69 ILS. This ACCL.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.00 ILS, the upside of Accel Solutions Group Ltd is -22.90%.
The range of the Intrinsic Value is 116.52 - 215.81 ILS
Based on its market price of 198.00 ILS and our intrinsic valuation, Accel Solutions Group Ltd (ACCL.TA) is overvalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 116.52 - 215.81 | 152.69 | -22.9% |
| DCF (Growth 10y) | 179.53 - 309.15 | 227.12 | 14.7% |
| DCF (EBITDA 5y) | 263.26 - 357.12 | 289.31 | 46.1% |
| DCF (EBITDA 10y) | 296.40 - 415.10 | 333.96 | 68.7% |
| Fair Value | 26.28 - 26.28 | 26.28 | -86.73% |
| P/E | 66.33 - 171.52 | 111.18 | -43.8% |
| EV/EBITDA | 195.92 - 251.44 | 211.36 | 6.7% |
| EPV | 80.49 - 102.54 | 91.51 | -53.8% |
| DDM - Stable | 37.47 - 83.03 | 60.25 | -69.6% |
| DDM - Multi | 147.53 - 257.56 | 187.95 | -5.1% |
| Market Cap (mil) | 333.47 |
| Beta | 0.62 |
| Outstanding shares (mil) | 1.68 |
| Enterprise Value (mil) | 364.87 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.76% |
| Cost of Debt | 5.00% |
| WACC | 8.95% |