What is the intrinsic value of HLAN.TA?

As of 2025-07-23, the Intrinsic Value of Hilan Ltd (HLAN.TA) is 17,307.24 ILS. This HLAN.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28,400.00 ILS, the upside of Hilan Ltd is -39.10%.

The range of the Intrinsic Value is 14,444.19 - 21,889.10 ILS

Is HLAN.TA undervalued or overvalued?

Based on its market price of 28,400.00 ILS and our intrinsic valuation, Hilan Ltd (HLAN.TA) is overvalued by 39.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	14,444.19 - 21,889.10	17,307.24	-39.1%
DCF (Growth 10y)	18,109.94 - 26,739.40	21,464.12	-24.4%
DCF (EBITDA 5y)	26,550.46 - 35,042.73	31,478.37	10.8%
DCF (EBITDA 10y)	27,514.09 - 38,043.36	33,089.15	16.5%
Fair Value	16,506.56 - 16,506.56	16,506.56	-41.88%
P/E	25,441.75 - 35,132.84	29,483.38	3.8%
EV/EBITDA	24,946.71 - 31,509.23	28,613.83	0.8%
EPV	10,610.82 - 13,158.89	11,884.86	-58.2%
DDM - Stable	5,921.16 - 12,106.60	9,013.87	-68.3%
DDM - Multi	11,001.68 - 17,298.48	13,436.55	-52.7%