What is the intrinsic value of CTPL1.TA?
As of 2025-07-04, the Intrinsic Value of ICP Israel Citrus Plantations Ltd (CTPL1.TA) is
37,420.25 ILS. This CTPL1.TA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 26,900.00 ILS, the upside of ICP Israel Citrus Plantations Ltd is
39.11%.
Is CTPL1.TA undervalued or overvalued?
Based on its market price of 26,900.00 ILS and our intrinsic valuation, ICP Israel Citrus Plantations Ltd (CTPL1.TA) is undervalued by 39.11%.
26,900.00 ILS
Stock Price
37,420.25 ILS
Intrinsic Value
CTPL1.TA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(40,853.36) - (16,346.81) |
(23,312.39) |
-186.7% |
| DCF (Growth 10y) |
(15,605.98) - (35,250.02) |
(21,226.10) |
-178.9% |
| DCF (EBITDA 5y) |
(7,346.11) - (8,437.26) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(9,201.66) - (10,569.95) |
(1,234.50) |
-123450.0% |
| Fair Value |
37,420.25 - 37,420.25 |
37,420.25 |
39.11% |
| P/E |
19,039.39 - 29,074.44 |
24,192.24 |
-10.1% |
| EV/EBITDA |
(7,494.24) - (6,926.07) |
(7,210.15) |
-126.8% |
| EPV |
(4,556.99) - (5,715.88) |
(5,136.43) |
-119.1% |
| DDM - Stable |
11,188.42 - 28,269.93 |
19,729.17 |
-26.7% |
| DDM - Multi |
13,036.05 - 26,119.98 |
17,447.37 |
-35.1% |
CTPL1.TA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66.10 |
| Beta |
0.09 |
| Outstanding shares (mil) |
0.00 |
| Enterprise Value (mil) |
59.94 |
| Market risk premium |
6.13% |
| Cost of Equity |
11.06% |
| Cost of Debt |
5.00% |
| WACC |
7.66% |