As of 2025-06-08, the Intrinsic Value of Hamama Meir Trading 1996 Ltd (HMAM.TA) is 284.70 ILS. This HMAM.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 366.00 ILS, the upside of Hamama Meir Trading 1996 Ltd is -22.20%.
The range of the Intrinsic Value is 147.73 - 596.33 ILS
Based on its market price of 366.00 ILS and our intrinsic valuation, Hamama Meir Trading 1996 Ltd (HMAM.TA) is overvalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.73 - 596.33 | 284.70 | -22.2% |
| DCF (Growth 10y) | 134.30 - 529.43 | 255.58 | -30.2% |
| DCF (EBITDA 5y) | 48.66 - 167.46 | 92.51 | -74.7% |
| DCF (EBITDA 10y) | 70.70 - 198.48 | 119.05 | -67.5% |
| Fair Value | 772.32 - 772.32 | 772.32 | 111.02% |
| P/E | 121.89 - 305.22 | 230.41 | -37.0% |
| EV/EBITDA | 106.24 - 560.77 | 319.14 | -12.8% |
| EPV | 879.08 - 1,213.82 | 1,046.45 | 185.9% |
| DDM - Stable | 274.92 - 696.55 | 485.73 | 32.7% |
| DDM - Multi | 228.06 - 452.51 | 303.64 | -17.0% |
| Market Cap (mil) | 52.45 |
| Beta | 0.23 |
| Outstanding shares (mil) | 0.14 |
| Enterprise Value (mil) | 76.87 |
| Market risk premium | 6.13% |
| Cost of Equity | 7.93% |
| Cost of Debt | 7.11% |
| WACC | 7.05% |