As of 2025-07-10, the Intrinsic Value of Amos Luzon Development and Energy Group Ltd (LUZN.TA) is 390.40 ILS. This LUZN.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 322.90 ILS, the upside of Amos Luzon Development and Energy Group Ltd is 20.90%.
The range of the Intrinsic Value is 209.33 - 938.74 ILS
Based on its market price of 322.90 ILS and our intrinsic valuation, Amos Luzon Development and Energy Group Ltd (LUZN.TA) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 209.33 - 938.74 | 390.40 | 20.9% |
| DCF (Growth 10y) | 279.00 - 1,084.08 | 481.33 | 49.1% |
| DCF (EBITDA 5y) | 153.27 - 350.35 | 232.21 | -28.1% |
| DCF (EBITDA 10y) | 242.77 - 528.82 | 354.82 | 9.9% |
| Fair Value | -10.06 - -10.06 | -10.06 | -103.12% |
| P/E | (5.50) - 286.39 | 126.90 | -60.7% |
| EV/EBITDA | (49.40) - 139.39 | 23.55 | -92.7% |
| EPV | (52.94) - 24.81 | (14.07) | -104.4% |
| DDM - Stable | (3.44) - (8.18) | (5.81) | -101.8% |
| DDM - Multi | 286.08 - 535.60 | 373.65 | 15.7% |
| Market Cap (mil) | 1,249.43 |
| Beta | 0.78 |
| Outstanding shares (mil) | 3.87 |
| Enterprise Value (mil) | 1,919.28 |
| Market risk premium | 6.13% |
| Cost of Equity | 10.26% |
| Cost of Debt | 11.42% |
| WACC | 9.67% |