As of 2026-04-04, the Intrinsic Value of Mivtach Shamir Holdings Ltd (MISH.TA) is 25,695.09 ILS. This MISH.TA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38,350.00 ILS, the upside of Mivtach Shamir Holdings Ltd is -33.00%.
The range of the Intrinsic Value is 14,796.25 - 47,971.93 ILS
Based on its market price of 38,350.00 ILS and our intrinsic valuation, Mivtach Shamir Holdings Ltd (MISH.TA) is overvalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,796.25 - 47,971.93 | 25,695.09 | -33.0% |
| DCF (Growth 10y) | 33,040.31 - 83,504.08 | 49,726.14 | 29.7% |
| DCF (EBITDA 5y) | 28,823.96 - 58,690.99 | 43,344.04 | 13.0% |
| DCF (EBITDA 10y) | 47,005.92 - 94,228.98 | 68,516.80 | 78.7% |
| Fair Value | 7,830.50 - 7,830.50 | 7,830.50 | -79.58% |
| P/E | 3,213.64 - 26,046.95 | 13,522.82 | -64.7% |
| EV/EBITDA | 3,977.88 - 67,093.42 | 34,088.15 | -11.1% |
| EPV | (4,227.22) - 2,445.46 | (890.88) | -102.3% |
| DDM - Stable | 1,645.59 - 3,673.12 | 2,659.35 | -93.1% |
| DDM - Multi | 28,149.35 - 44,285.33 | 34,095.04 | -11.1% |
| Market Cap (mil) | 3,835.61 |
| Beta | 1.05 |
| Outstanding shares (mil) | 0.10 |
| Enterprise Value (mil) | 5,851.56 |
| Market risk premium | 6.13% |
| Cost of Equity | 12.50% |
| Cost of Debt | 5.99% |
| WACC | 9.87% |