What is the intrinsic value of POLY.TA?

As of 2025-05-19, the Intrinsic Value of Polygon Real Estate Ltd (POLY.TA) is 7,143.13 ILS. This POLY.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,199.00 ILS, the upside of Polygon Real Estate Ltd is 37.40%.

The range of the Intrinsic Value is 6,247.90 - 8,504.11 ILS

Is POLY.TA undervalued or overvalued?

Based on its market price of 5,199.00 ILS and our intrinsic valuation, Polygon Real Estate Ltd (POLY.TA) is undervalued by 37.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6,247.90 - 8,504.11	7,143.13	37.4%
DCF (Growth 10y)	7,144.23 - 9,651.48	8,142.79	56.6%
DCF (EBITDA 5y)	6,226.85 - 8,534.27	7,636.02	46.9%
DCF (EBITDA 10y)	7,130.04 - 9,688.53	8,605.47	65.5%
Fair Value	10,826.35 - 10,826.35	10,826.35	108.24%
P/E	4,342.89 - 6,019.45	5,078.40	-2.3%
EV/EBITDA	5,805.36 - 9,551.71	7,487.17	44.0%
EPV	3,990.68 - 4,581.60	4,286.13	-17.6%
DDM - Stable	2,766.33 - 5,553.54	4,159.94	-20.0%
DDM - Multi	2,464.78 - 3,996.92	3,061.26	-41.1%