The Discounted Cash Flow (DCF) valuation of Hilan Ltd (HLAN.TA) is 18,271.02 ILS. With the latest stock price at 25,590.00 ILS, the upside of Hilan Ltd based on DCF is -28.6%.
Based on the latest price of 25,590.00 ILS and our DCF valuation, Hilan Ltd (HLAN.TA) is a sell. selling HLAN.TA stocks now will result in a potential gain of 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 13.4% | 11.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14,973.09 - 23,807.64 | 18,271.02 |
| Upside | -41.5% - -7.0% | -28.6% |