As of 2025-05-21, the Intrinsic Value of Gilat Satellite Networks Ltd (GILT) is 11.65 USD. This GILT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.13 USD, the upside of Gilat Satellite Networks Ltd is 90.00%.
The range of the Intrinsic Value is 8.88 - 17.99 USD
Based on its market price of 6.13 USD and our intrinsic valuation, Gilat Satellite Networks Ltd (GILT) is undervalued by 90.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.88 - 17.99 | 11.65 | 90.0% |
| DCF (Growth 10y) | 12.37 - 24.86 | 16.20 | 164.2% |
| DCF (EBITDA 5y) | 11.10 - 13.30 | 12.16 | 98.3% |
| DCF (EBITDA 10y) | 13.70 - 17.29 | 15.38 | 150.9% |
| Fair Value | 10.89 - 10.89 | 10.89 | 77.73% |
| P/E | 6.14 - 7.86 | 6.83 | 11.4% |
| EV/EBITDA | 7.41 - 8.82 | 8.17 | 33.2% |
| EPV | 10.06 - 12.24 | 11.15 | 81.8% |
| DDM - Stable | 4.19 - 12.33 | 8.26 | 34.8% |
| DDM - Multi | 9.98 - 23.09 | 13.97 | 127.9% |
| Market Cap (mil) | 349.53 |
| Beta | 0.96 |
| Outstanding shares (mil) | 57.02 |
| Enterprise Value (mil) | 232.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.73% |
| Cost of Debt | 4.48% |
| WACC | 8.70% |