What is the intrinsic value of LUDN.TA?

As of 2025-07-10, the Intrinsic Value of Ludan Engineering Co Ltd (LUDN.TA) is 3,275.35 ILS. This LUDN.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,455.00 ILS, the upside of Ludan Engineering Co Ltd is 33.40%.

The range of the Intrinsic Value is 2,708.60 - 4,176.62 ILS

Is LUDN.TA undervalued or overvalued?

Based on its market price of 2,455.00 ILS and our intrinsic valuation, Ludan Engineering Co Ltd (LUDN.TA) is undervalued by 33.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,708.60 - 4,176.62	3,275.35	33.4%
DCF (Growth 10y)	2,804.58 - 4,172.00	3,335.86	35.9%
DCF (EBITDA 5y)	2,348.27 - 3,457.27	2,800.00	14.1%
DCF (EBITDA 10y)	2,600.52 - 3,708.34	3,051.80	24.3%
Fair Value	6,107.55 - 6,107.55	6,107.55	148.78%
P/E	2,896.64 - 4,719.92	3,259.93	32.8%
EV/EBITDA	2,350.60 - 5,611.27	3,608.12	47.0%
EPV	5,119.23 - 6,855.90	5,987.56	143.9%
DDM - Stable	1,616.12 - 3,228.91	2,422.52	-1.3%
DDM - Multi	1,811.80 - 2,663.86	2,146.43	-12.6%