As of 2025-05-18, the Intrinsic Value of Israel Land Development Co Ltd (ILDC.TA) is 14,563.92 ILS. This ILDC.TA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3,253.00 ILS, the upside of Israel Land Development Co Ltd is 347.70%.
The range of the Intrinsic Value is 8,950.15 - 27,748.42 ILS
Based on its market price of 3,253.00 ILS and our intrinsic valuation, Israel Land Development Co Ltd (ILDC.TA) is undervalued by 347.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (125,956.54) - (16,309.16) | (19,169.89) | -689.3% |
| DCF (Growth 10y) | (14,442.38) - (20,319.49) | (14,699.81) | -551.9% |
| DCF (EBITDA 5y) | 8,950.15 - 27,748.42 | 14,563.92 | 347.7% |
| DCF (EBITDA 10y) | 12,100.17 - 55,840.66 | 25,269.30 | 676.8% |
| Fair Value | 5,627.00 - 5,627.00 | 5,627.00 | 72.98% |
| P/E | 3,164.64 - 11,950.00 | 7,517.34 | 131.1% |
| EV/EBITDA | (5,067.46) - 21,143.03 | 5,072.18 | 55.9% |
| EPV | (20,299.04) - (34,868.83) | (27,583.89) | -948.0% |
| DDM - Stable | 1,736.68 - 4,239.73 | 2,988.20 | -8.1% |
| DDM - Multi | 10,749.56 - 21,834.57 | 14,557.10 | 347.5% |
| Market Cap (mil) | 1,319.39 |
| Beta | 1.58 |
| Outstanding shares (mil) | 0.41 |
| Enterprise Value (mil) | 6,649.66 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.32% |
| Cost of Debt | 10.31% |
| WACC | 8.17% |