As of 2025-09-03, the Intrinsic Value of Elbit Systems Ltd (ESLT.TA) is 43,359.05 USD. This ESLT.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160,200.00 USD, the upside of Elbit Systems Ltd is -72.90%.
The range of the Intrinsic Value is 31,177.68 - 70,901.18 USD
Based on its market price of 160,200.00 USD and our intrinsic valuation, Elbit Systems Ltd (ESLT.TA) is overvalued by 72.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31,177.68 - 70,901.18 | 43,359.05 | -72.9% |
| DCF (Growth 10y) | 44,537.65 - 96,327.02 | 60,554.95 | -62.2% |
| DCF (EBITDA 5y) | 63,661.22 - 99,867.42 | 77,389.77 | -51.7% |
| DCF (EBITDA 10y) | 75,845.48 - 125,866.96 | 94,893.29 | -40.8% |
| Fair Value | 7,535.04 - 7,535.04 | 7,535.04 | -95.30% |
| P/E | 22,092.68 - 52,565.90 | 36,351.87 | -77.3% |
| EV/EBITDA | 26,691.33 - 57,796.11 | 35,812.11 | -77.6% |
| EPV | 4,531.10 - 6,420.63 | 5,475.86 | -96.6% |
| DDM - Stable | 6,662.00 - 19,315.56 | 12,988.78 | -91.9% |
| DDM - Multi | 30,535.84 - 68,330.73 | 42,160.92 | -73.7% |
| Market Cap (mil) | 71,574.31 |
| Beta | 0.01 |
| Outstanding shares (mil) | 0.45 |
| Enterprise Value (mil) | 72,337.63 |
| Market risk premium | 5.63% |
| Cost of Equity | 10.02% |
| Cost of Debt | 5.43% |
| WACC | 9.96% |