As of 2026-04-03, the Intrinsic Value of IBI Investment House Ltd (IBI.TA) is 16,324.41 ILS. This IBI.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32,500.00 ILS, the upside of IBI Investment House Ltd is -49.80%.
The range of the Intrinsic Value is 13,300.58 - 21,411.56 ILS
Based on its market price of 32,500.00 ILS and our intrinsic valuation, IBI Investment House Ltd (IBI.TA) is overvalued by 49.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,300.58 - 21,411.56 | 16,324.41 | -49.8% |
| DCF (Growth 10y) | 18,122.63 - 28,183.04 | 21,905.26 | -32.6% |
| DCF (EBITDA 5y) | 14,469.83 - 23,773.79 | 20,201.57 | -37.8% |
| DCF (EBITDA 10y) | 17,871.12 - 27,825.73 | 23,551.74 | -27.5% |
| Fair Value | 20,883.88 - 20,883.88 | 20,883.88 | -35.74% |
| P/E | 9,172.20 - 21,770.16 | 13,818.61 | -57.5% |
| EV/EBITDA | 11,869.36 - 36,993.68 | 22,590.36 | -30.5% |
| EPV | 9,434.60 - 11,543.83 | 10,489.21 | -67.7% |
| DDM - Stable | 5,614.11 - 12,097.22 | 8,855.68 | -72.8% |
| DDM - Multi | 16,991.04 - 26,310.38 | 20,488.01 | -37.0% |
| Market Cap (mil) | 5,684.77 |
| Beta | 1.46 |
| Outstanding shares (mil) | 0.17 |
| Enterprise Value (mil) | 5,759.58 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.32% |
| Cost of Debt | 5.75% |
| WACC | 11.10% |