As of 2025-05-13, the Intrinsic Value of Aura Investments Ltd (AURA.TA) is 1,219.93 ILS. This AURA.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,882.00 ILS, the upside of Aura Investments Ltd is -35.20%.
The range of the Intrinsic Value is 669.44 - 2,539.06 ILS
Based on its market price of 1,882.00 ILS and our intrinsic valuation, Aura Investments Ltd (AURA.TA) is overvalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 669.44 - 2,539.06 | 1,219.93 | -35.2% |
| DCF (Growth 10y) | 1,678.49 - 4,792.53 | 2,600.80 | 38.2% |
| DCF (EBITDA 5y) | 2,705.17 - 3,595.29 | 3,030.99 | 61.1% |
| DCF (EBITDA 10y) | 3,867.87 - 5,550.28 | 4,521.94 | 140.3% |
| Fair Value | 3,189.57 - 3,189.57 | 3,189.57 | 69.48% |
| P/E | 1,585.30 - 1,890.27 | 1,712.81 | -9.0% |
| EV/EBITDA | 772.04 - 1,721.57 | 1,152.94 | -38.7% |
| EPV | (310.37) - (152.15) | (231.26) | -112.3% |
| DDM - Stable | 1,036.72 - 2,939.85 | 1,988.28 | 5.6% |
| DDM - Multi | 2,009.40 - 4,489.83 | 2,783.39 | 47.9% |
| Market Cap (mil) | 5,312.51 |
| Beta | 1.64 |
| Outstanding shares (mil) | 2.82 |
| Enterprise Value (mil) | 7,546.51 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.26% |
| Cost of Debt | 7.45% |
| WACC | 8.25% |