What is the intrinsic value of TOPS.TA?

As of 2025-07-04, the Intrinsic Value of Top Ramdor Systems & Computers 1990 Co Ltd (TOPS.TA) is 857.10 ILS. This TOPS.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,480.00 ILS, the upside of Top Ramdor Systems & Computers 1990 Co Ltd is -42.10%.

The range of the Intrinsic Value is 628.12 - 1,246.90 ILS

Is TOPS.TA undervalued or overvalued?

Based on its market price of 1,480.00 ILS and our intrinsic valuation, Top Ramdor Systems & Computers 1990 Co Ltd (TOPS.TA) is overvalued by 42.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	628.12 - 1,246.90	857.10	-42.1%
DCF (Growth 10y)	896.59 - 1,588.64	1,154.90	-22.0%
DCF (EBITDA 5y)	501.95 - 879.33	601.64	-59.3%
DCF (EBITDA 10y)	777.96 - 1,222.02	909.22	-38.6%
Fair Value	1,655.59 - 1,655.59	1,655.59	11.86%
P/E	1,084.15 - 1,398.09	1,265.99	-14.5%
EV/EBITDA	249.13 - 1,015.67	501.97	-66.1%
EPV	1,156.18 - 1,466.11	1,311.15	-11.4%
DDM - Stable	506.84 - 1,080.93	793.88	-46.4%
DDM - Multi	789.84 - 1,269.11	970.52	-34.4%