Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Discount Rate | 9.8% - 8.8% | 9.3% |
| Perpetuity Growth Rate | 1.3% - 2.3% | 1.8% |
| Fair Value | ₪9 - ₪10.38 | ₪9.60 |
| Upside | 19.3% - 37.5% | 27.2% |
| Select Revenue and EBITDA Forecast | |||||||
| (USD in millions) | Input Projections | ||||||
| Fiscal Years Ending | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | |
| Revenue | 18 | 18 | 18 | 18 | 18 | 18 | |
| % Growth | -18.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| EBITDA | 9 | 11 | 11 | 11 | 11 | 11 | |
| % of Revenue | 48.5% | 58.5% | 58.5% | 58.5% | 58.5% | 58.5% | |
| Calculation of Free Cash Flow | |||||||
| Projected Unlevered Cash Flow | |||||||
| (USD in millions) | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
| EBITDA | 11 | 11 | 11 | 11 | 11 | 11 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | 0 | |
| D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| EBIT | 10 | 10 | 10 | 10 | 10 | 10 | |
| Pro forma Taxes | (3) | (3) | (3) | (3) | (3) | (3) | |
| NOPAT | 6 | 7 | 7 | 7 | 7 | 7 | 7 |
| Capital Expenditures | (0) | (0) | (0) | (0) | (0) | (0) | (0) |
| NWC Investment | 2 | 0 | 0 | 0 | 0 | 0 | (0) |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 8 | 7 | 7 | 7 | 7 | 7 | 7 |
| % Growth | -5% | 0% | 0% | 0% | 0% | -2% | |