What is the intrinsic value of IBI.TA?

As of 2026-05-31, the Intrinsic Value of IBI Investment House Ltd (IBI.TA) is 24,103.00 ILA. This IBI.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56,500.00 ILA, the upside of IBI Investment House Ltd is -57.30%.

The range of the Intrinsic Value is 19,023.53 - 33,376.10 ILA

Is IBI.TA undervalued or overvalued?

Based on its market price of 56,500.00 ILA and our intrinsic valuation, IBI Investment House Ltd (IBI.TA) is overvalued by 57.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19,023.53 - 33,376.10	24,103.00	-57.3%
DCF (Growth 10y)	25,636.91 - 43,725.74	32,097.34	-43.2%
DCF (EBITDA 5y)	22,632.32 - 39,195.24	32,812.25	-41.9%
DCF (EBITDA 10y)	26,952.25 - 45,213.79	37,244.78	-34.1%
Fair Value	29,991.34 - 29,991.34	29,991.34	-46.92%
P/E	13,613.34 - 26,387.35	19,081.18	-66.2%
EV/EBITDA	19,941.49 - 38,027.89	31,021.08	-45.1%
EPV	15,039.29 - 19,266.19	17,152.73	-69.6%
DDM - Stable	8,490.71 - 19,636.39	14,063.58	-75.1%
DDM - Multi	23,176.42 - 38,390.62	28,642.31	-49.3%