As of 2025-07-20, the Intrinsic Value of Sano Brunos Enterprises Ltd (SANO1.TA) is 23,395.55 ILS. This SANO1.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33,590.00 ILS, the upside of Sano Brunos Enterprises Ltd is -30.30%.
The range of the Intrinsic Value is 19,694.47 - 29,510.12 ILS
Based on its market price of 33,590.00 ILS and our intrinsic valuation, Sano Brunos Enterprises Ltd (SANO1.TA) is overvalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,694.47 - 29,510.12 | 23,395.55 | -30.3% |
| DCF (Growth 10y) | 22,543.77 - 32,755.44 | 26,438.18 | -21.3% |
| DCF (EBITDA 5y) | 23,729.23 - 37,861.62 | 31,051.79 | -7.6% |
| DCF (EBITDA 10y) | 25,406.66 - 39,434.37 | 32,246.76 | -4.0% |
| Fair Value | 37,124.56 - 37,124.56 | 37,124.56 | 10.52% |
| P/E | 23,920.35 - 37,314.99 | 30,395.20 | -9.5% |
| EV/EBITDA | 19,892.95 - 34,602.44 | 27,639.59 | -17.7% |
| EPV | 12,627.23 - 15,416.97 | 14,022.13 | -58.3% |
| DDM - Stable | 12,998.54 - 27,669.90 | 20,334.19 | -39.5% |
| DDM - Multi | 18,083.91 - 28,522.38 | 22,027.11 | -34.4% |
| Market Cap (mil) | 4,089.14 |
| Beta | 0.79 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 3,852.63 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.36% |
| Cost of Debt | 4.71% |
| WACC | 11.29% |