What is the intrinsic value of CAST.TA?

As of 2025-05-16, the Intrinsic Value of Castro Model Ltd (CAST.TA) is 21,552.12 ILS. This CAST.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,770.00 ILS, the upside of Castro Model Ltd is 28.50%.

The range of the Intrinsic Value is 15,781.86 - 30,710.51 ILS

Is CAST.TA undervalued or overvalued?

Based on its market price of 16,770.00 ILS and our intrinsic valuation, Castro Model Ltd (CAST.TA) is undervalued by 28.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15,781.86 - 30,710.51	21,552.12	28.5%
DCF (Growth 10y)	20,147.81 - 36,493.76	26,493.88	58.0%
DCF (EBITDA 5y)	8,766.02 - 14,313.28	11,491.50	-31.5%
DCF (EBITDA 10y)	14,797.93 - 22,255.96	18,339.93	9.4%
Fair Value	39,581.00 - 39,581.00	39,581.00	136.02%
P/E	12,794.82 - 17,320.66	15,471.81	-7.7%
EV/EBITDA	10,831.26 - 17,842.00	14,972.79	-10.7%
EPV	42,616.87 - 58,899.48	50,758.17	202.7%
DDM - Stable	10,567.12 - 19,962.24	15,264.73	-9.0%
DDM - Multi	10,767.92 - 16,420.44	13,051.85	-22.2%