As of 2025-07-19, the Intrinsic Value of E Schnapp and Co Works Ltd (SHNP.TA) is 1,075.37 ILS. This SHNP.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,789.00 ILS, the upside of E Schnapp and Co Works Ltd is -39.90%.
The range of the Intrinsic Value is 796.03 - 1,668.40 ILS
Based on its market price of 1,789.00 ILS and our intrinsic valuation, E Schnapp and Co Works Ltd (SHNP.TA) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 796.03 - 1,668.40 | 1,075.37 | -39.9% |
| DCF (Growth 10y) | 914.24 - 1,777.16 | 1,193.63 | -33.3% |
| DCF (EBITDA 5y) | 708.48 - 1,337.34 | 939.00 | -47.5% |
| DCF (EBITDA 10y) | 818.99 - 1,423.41 | 1,040.95 | -41.8% |
| Fair Value | 4,519.13 - 4,519.13 | 4,519.13 | 152.61% |
| P/E | 1,304.30 - 2,227.01 | 1,740.94 | -2.7% |
| EV/EBITDA | 607.52 - 1,597.53 | 1,013.08 | -43.4% |
| EPV | 4,590.83 - 6,193.52 | 5,392.17 | 201.4% |
| DDM - Stable | 1,362.32 - 3,391.78 | 2,377.05 | 32.9% |
| DDM - Multi | 1,506.87 - 2,791.22 | 1,945.22 | 8.7% |
| Market Cap (mil) | 231.37 |
| Beta | 0.84 |
| Outstanding shares (mil) | 0.13 |
| Enterprise Value (mil) | 260.40 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.04% |
| Cost of Debt | 4.95% |
| WACC | 7.85% |