As of 2025-08-03, the Intrinsic Value of Gazit Globe Ltd (GZT.TA) is 735.14 ILS. This GZT.TA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2,410.00 ILS, the upside of Gazit Globe Ltd is -69.50%.
The range of the Intrinsic Value is (4,445.12) - 125,968.80 ILS
Based on its market price of 2,410.00 ILS and our intrinsic valuation, Gazit Globe Ltd (GZT.TA) is overvalued by 69.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5,010.58) - 115,811.49 | (230.66) | -109.6% |
| DCF (Growth 10y) | (4,445.12) - 125,968.80 | 735.14 | -69.5% |
| DCF (EBITDA 5y) | (179.01) - 4,558.78 | 2,398.68 | -0.5% |
| DCF (EBITDA 10y) | (521.15) - 6,854.40 | 3,000.58 | 24.5% |
| Fair Value | 2,630.87 - 2,630.87 | 2,630.87 | 9.16% |
| P/E | 3,958.51 - 7,736.62 | 5,585.87 | 131.8% |
| EV/EBITDA | 212.19 - 2,321.45 | 1,599.04 | -33.6% |
| EPV | (5,389.16) - 716.77 | (2,336.19) | -196.9% |
| DDM - Stable | 2,878.17 - 6,486.80 | 4,682.49 | 94.3% |
| DDM - Multi | 3,468.35 - 6,409.96 | 4,530.60 | 88.0% |
| Market Cap (mil) | 4,758.86 |
| Beta | 1.36 |
| Outstanding shares (mil) | 1.97 |
| Enterprise Value (mil) | 25,262.86 |
| Market risk premium | 5.44% |
| Cost of Equity | 13.46% |
| Cost of Debt | 8.22% |
| WACC | 6.57% |