As of 2025-07-10, the Intrinsic Value of Afcon Holdings Ltd (AFHL.TA) is 41,267.72 ILS. This AFHL.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,290.00 ILS, the upside of Afcon Holdings Ltd is 125.60%.
The range of the Intrinsic Value is 25,975.08 - 82,794.98 ILS
Based on its market price of 18,290.00 ILS and our intrinsic valuation, Afcon Holdings Ltd (AFHL.TA) is undervalued by 125.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,975.08 - 82,794.98 | 41,267.72 | 125.6% |
| DCF (Growth 10y) | 37,666.81 - 107,602.38 | 56,627.88 | 209.6% |
| DCF (EBITDA 5y) | 17,091.22 - 30,873.91 | 22,692.74 | 24.1% |
| DCF (EBITDA 10y) | 26,861.64 - 44,970.00 | 34,205.88 | 87.0% |
| Fair Value | 27,523.50 - 27,523.50 | 27,523.50 | 50.48% |
| P/E | 16,249.96 - 22,591.40 | 19,193.74 | 4.9% |
| EV/EBITDA | 4,225.95 - 13,868.79 | 7,956.57 | -56.5% |
| EPV | 8,813.21 - 16,843.50 | 12,828.35 | -29.9% |
| DDM - Stable | 8,397.87 - 23,735.14 | 16,066.52 | -12.2% |
| DDM - Multi | 21,554.42 - 48,780.75 | 30,061.55 | 64.4% |
| Market Cap (mil) | 951.18 |
| Beta | 0.78 |
| Outstanding shares (mil) | 0.05 |
| Enterprise Value (mil) | 1,495.22 |
| Market risk premium | 6.13% |
| Cost of Equity | 8.68% |
| Cost of Debt | 5.52% |
| WACC | 6.63% |