As of 2025-07-10, the Intrinsic Value of Electra Ltd (ELTR.TA) is 332,497.17 ILS. This ELTR.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214,900.00 ILS, the upside of Electra Ltd is 54.70%.
The range of the Intrinsic Value is 215,860.93 - 590,141.33 ILS
Based on its market price of 214,900.00 ILS and our intrinsic valuation, Electra Ltd (ELTR.TA) is undervalued by 54.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 215,860.93 - 590,141.33 | 332,497.17 | 54.7% |
| DCF (Growth 10y) | 354,524.71 - 842,582.86 | 507,602.06 | 136.2% |
| DCF (EBITDA 5y) | 261,379.79 - 469,183.01 | 376,178.88 | 75.0% |
| DCF (EBITDA 10y) | 353,775.56 - 604,106.76 | 484,806.36 | 125.6% |
| Fair Value | 35,487.36 - 35,487.36 | 35,487.36 | -83.49% |
| P/E | 75,369.96 - 205,100.63 | 139,301.89 | -35.2% |
| EV/EBITDA | 72,430.77 - 236,743.30 | 155,337.55 | -27.7% |
| EPV | 18,708.92 - 51,634.08 | 35,171.60 | -83.6% |
| DDM - Stable | 40,357.55 - 97,207.85 | 68,782.70 | -68.0% |
| DDM - Multi | 205,708.49 - 379,217.91 | 266,211.55 | 23.9% |
| Market Cap (mil) | 7,718.76 |
| Beta | 1.83 |
| Outstanding shares (mil) | 0.04 |
| Enterprise Value (mil) | 12,069.76 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.59% |
| Cost of Debt | 5.00% |
| WACC | 8.53% |