The Discounted Cash Flow (DCF) valuation of Cellcom Israel Ltd (CEL.TA) is 2,249.01 ILS. With the latest stock price at 2,525.00 ILS, the upside of Cellcom Israel Ltd based on DCF is -10.9%.
Based on the latest price of 2,525.00 ILS and our DCF valuation, Cellcom Israel Ltd (CEL.TA) is a sell. selling CEL.TA stocks now will result in a potential gain of 10.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,131.87 - 5,480.91 | 2,249.01 |
| Upside | -55.2% - 117.1% | -10.9% |