As of 2025-06-03, the Intrinsic Value of Inrom Construction Industries Ltd (INRM.TA) is 926.13 ILS. This INRM.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,760.00 ILS, the upside of Inrom Construction Industries Ltd is -47.40%.
The range of the Intrinsic Value is 700.44 - 1,340.16 ILS
Based on its market price of 1,760.00 ILS and our intrinsic valuation, Inrom Construction Industries Ltd (INRM.TA) is overvalued by 47.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 700.44 - 1,340.16 | 926.13 | -47.4% |
| DCF (Growth 10y) | 762.19 - 1,350.98 | 972.84 | -44.7% |
| DCF (EBITDA 5y) | 1,157.51 - 1,587.20 | 1,344.97 | -23.6% |
| DCF (EBITDA 10y) | 1,050.16 - 1,510.39 | 1,248.95 | -29.0% |
| Fair Value | 391.04 - 391.04 | 391.04 | -77.78% |
| P/E | 1,161.88 - 1,950.52 | 1,464.41 | -16.8% |
| EV/EBITDA | 1,164.80 - 1,772.91 | 1,488.73 | -15.4% |
| EPV | 241.77 - 387.97 | 314.87 | -82.1% |
| DDM - Stable | 488.59 - 1,130.16 | 809.37 | -54.0% |
| DDM - Multi | 644.64 - 1,134.69 | 820.00 | -53.4% |
| Market Cap (mil) | 2,467.06 |
| Beta | 1.42 |
| Outstanding shares (mil) | 1.40 |
| Enterprise Value (mil) | 2,767.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.72% |
| Cost of Debt | 5.14% |
| WACC | 10.05% |