As of 2025-06-01, the Intrinsic Value of Elron Electronic Industries Ltd (ELRN.TA) is 989.97 USD. This ELRN.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 416.30 USD, the upside of Elron Electronic Industries Ltd is 137.80%.
The range of the Intrinsic Value is 844.92 - 1,208.28 USD
Based on its market price of 416.30 USD and our intrinsic valuation, Elron Electronic Industries Ltd (ELRN.TA) is undervalued by 137.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 844.92 - 1,208.28 | 989.97 | 137.8% |
| DCF (Growth 10y) | 928.88 - 1,302.74 | 1,078.97 | 159.2% |
| DCF (EBITDA 5y) | 695.11 - 810.56 | 749.47 | 80.0% |
| DCF (EBITDA 10y) | 815.68 - 973.78 | 888.98 | 113.5% |
| Fair Value | 1,110.98 - 1,110.98 | 1,110.98 | 166.87% |
| P/E | 366.41 - 515.49 | 439.08 | 5.5% |
| EV/EBITDA | (0.38) - 610.48 | 287.82 | -30.9% |
| EPV | 9.97 - (0.47) | 4.75 | -98.9% |
| DDM - Stable | 330.26 - 633.67 | 481.97 | 15.8% |
| DDM - Multi | 674.72 - 911.30 | 770.28 | 85.0% |
| Market Cap (mil) | 211.50 |
| Beta | 0.47 |
| Outstanding shares (mil) | 0.51 |
| Enterprise Value (mil) | 188.57 |
| Market risk premium | 5.63% |
| Cost of Equity | 8.37% |
| Cost of Debt | 5.50% |
| WACC | 8.20% |