As of 2025-08-17, the Intrinsic Value of Fox Wizel Ltd (FOX.TA) is 42,761.15 ILS. This FOX.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33,100.00 ILS, the upside of Fox Wizel Ltd is 29.20%.
The range of the Intrinsic Value is 20,252.70 - 105,099.29 ILS
Based on its market price of 33,100.00 ILS and our intrinsic valuation, Fox Wizel Ltd (FOX.TA) is undervalued by 29.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20,252.70 - 105,099.29 | 42,761.15 | 29.2% |
| DCF (Growth 10y) | 38,076.00 - 148,725.91 | 67,644.89 | 104.4% |
| DCF (EBITDA 5y) | 20,326.23 - 40,649.80 | 27,708.77 | -16.3% |
| DCF (EBITDA 10y) | 35,998.45 - 68,950.18 | 48,518.64 | 46.6% |
| Fair Value | 26,933.94 - 26,933.94 | 26,933.94 | -18.63% |
| P/E | 29,039.26 - 55,064.63 | 40,290.35 | 21.7% |
| EV/EBITDA | 24,033.22 - 42,307.88 | 33,756.50 | 2.0% |
| EPV | 45,666.41 - 89,779.38 | 67,722.92 | 104.6% |
| DDM - Stable | 11,139.87 - 29,591.37 | 20,365.65 | -38.5% |
| DDM - Multi | 30,102.22 - 57,171.17 | 38,987.68 | 17.8% |
| Market Cap (mil) | 4,500.79 |
| Beta | 1.44 |
| Outstanding shares (mil) | 0.14 |
| Enterprise Value (mil) | 8,874.91 |
| Market risk premium | 6.13% |
| Cost of Equity | 11.56% |
| Cost of Debt | 5.52% |
| WACC | 7.77% |