As of 2025-06-17, the Intrinsic Value of Delta Galil Industries Ltd (DELT.TA) is 21,375.36 ILS. This DELT.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,170.00 ILS, the upside of Delta Galil Industries Ltd is 50.80%.
The range of the Intrinsic Value is 17,470.99 - 27,187.39 ILS
Based on its market price of 14,170.00 ILS and our intrinsic valuation, Delta Galil Industries Ltd (DELT.TA) is undervalued by 50.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17,470.99 - 27,187.39 | 21,375.36 | 50.8% |
| DCF (Growth 10y) | 18,539.03 - 27,746.92 | 22,267.68 | 57.1% |
| DCF (EBITDA 5y) | 14,134.28 - 18,119.31 | 15,753.42 | 11.2% |
| DCF (EBITDA 10y) | 16,299.19 - 21,244.69 | 18,393.16 | 29.8% |
| Fair Value | 38,183.96 - 38,183.96 | 38,183.96 | 169.47% |
| P/E | 14,504.04 - 19,092.00 | 16,725.67 | 18.0% |
| EV/EBITDA | 13,455.90 - 25,194.55 | 17,910.69 | 26.4% |
| EPV | 29,208.56 - 40,016.67 | 34,612.62 | 144.3% |
| DDM - Stable | 7,775.08 - 14,991.57 | 11,383.33 | -19.7% |
| DDM - Multi | 9,482.61 - 14,610.21 | 11,526.11 | -18.7% |
| Market Cap (mil) | 3,678.91 |
| Beta | 1.40 |
| Outstanding shares (mil) | 0.26 |
| Enterprise Value (mil) | 5,136.43 |
| Market risk premium | 6.57% |
| Cost of Equity | 12.66% |
| Cost of Debt | 4.99% |
| WACC | 9.28% |