As of 2025-05-13, the Intrinsic Value of Delek Royalties 2012 Ltd (DLRL.TA) is 2,169.37 ILS. This DLRL.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 706.00 ILS, the upside of Delek Royalties 2012 Ltd is 207.30%.
The range of the Intrinsic Value is 1,466.43 - 3,422.97 ILS
Based on its market price of 706.00 ILS and our intrinsic valuation, Delek Royalties 2012 Ltd (DLRL.TA) is undervalued by 207.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,466.43 - 3,422.97 | 2,169.37 | 207.3% |
| DCF (Growth 10y) | 1,818.14 - 3,955.56 | 2,589.94 | 266.8% |
| DCF (EBITDA 5y) | 579.26 - 1,075.33 | 846.47 | 19.9% |
| DCF (EBITDA 10y) | 1,175.12 - 1,923.91 | 1,542.92 | 118.5% |
| Fair Value | 1,227.49 - 1,227.49 | 1,227.49 | 73.87% |
| P/E | 665.27 - 1,921.13 | 1,077.11 | 52.6% |
| EV/EBITDA | (584.45) - 1,020.00 | 312.47 | -55.7% |
| EPV | 2,577.06 - 4,519.83 | 3,548.44 | 402.6% |
| DDM - Stable | 589.98 - 1,507.50 | 1,048.74 | 48.5% |
| DDM - Multi | 494.44 - 1,163.45 | 713.05 | 1.0% |
| Market Cap (mil) | 143.03 |
| Beta | 1.02 |
| Outstanding shares (mil) | 0.20 |
| Enterprise Value (mil) | 410.94 |
| Market risk premium | 5.44% |
| Cost of Equity | 15.21% |
| Cost of Debt | 5.02% |
| WACC | 7.99% |