BRAN.TA
Baran Group Ltd
Price:
1,540
ILS
Volume:
40,691
Israel | Construction & Engineering
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
BRAN.TA Intrinsic Value
40.5 %
Upside
What is the intrinsic value of BRAN.TA?
As of 2025-07-10, the Intrinsic Value of Baran Group Ltd (BRAN.TA) is 2,163.20 ILS. This BRAN.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,540.00 ILS, the upside of Baran Group Ltd is 40.5%.
The range of the Intrinsic Value is 1,555.08 - 3,492.47 ILS.
Is BRAN.TA undervalued or overvalued?
Based on its market price of 1,540.00 ILS and our intrinsic valuation, Baran Group Ltd (BRAN.TA) is undervalued by 40.5%.
1,540.00 ILS
Stock Price
2,163.20 ILS
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 1,555.08 - 3,492.47 | 2,163.20 | 40.5% | |
| DCF (Growth Exit 10Y) | 1,629.37 - 3,367.23 | 2,179.79 | 41.5% | |
| DCF (EBITDA Exit 5Y) | 1,416.42 - 2,272.95 | 1,765.07 | 14.6% | |
| DCF (EBITDA Exit 10Y) | 1,571.15 - 2,454.1 | 1,929.33 | 25.3% | |
| Peter Lynch Fair Value | 3,216.58 - 3,216.58 | 3,216.58 | 108.87% | |
| P/E Multiples | 1,624.91 - 3,628.28 | 2,163.17 | 40.5% | |
| EV/EBITDA Multiples | 1,090.63 - 2,790.57 | 1,747.75 | 13.5% | |
| Earnings Power Value | 808.23 - 1,195.45 | 1,001.84 | -34.9% | |
| Dividend Discount Model - Stable | 949.7 - 2,287.92 | 1,618.80 | 5.1% | |
| Dividend Discount Model - Multi Stages | 981.55 - 1,730.27 | 1,242.88 | -19.3% | |
| Market Cap (mil) | 392 |
| Beta | 0.69 |
| Outstanding shares (mil) | 0 |
| Enterprise Value (mil) | 512 |
| Market risk premium | 6.6% |
| Cost of Equity | 9.3% |
| Cost of Debt | 5% |
| WACC | 7.2% |