Intrinsic Value

The intrinsic value of Cellcom Israel Ltd (CEL) under the Base Case is 3 212.9 ILS per share. Compared with the current market price of 3 446 ILS, the stock appears Overvalued by 7% .

The intrinsic value is calculated using the DCF method. The model mostly extends the recent record: revenue grows about 1% a year over the next five years, against 3% over the last five, and net margin stays near last year's 13%. If net margin stayed at its five-year average of 4.9%, the estimate would be about ₪2,497.

Do our valuations actually work? See backtest results .

CEL Intrinsic Value
₪3 212.9
Overvaluation 7%
Intrinsic Value
Price ₪3 446
C

CEL is more expensive than usual. It was this expensive or more expensive on just 22% of days in the past 5 years.

Monitor CEL
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ₪2 570.32
Get notified when the price drops into your buy zone
Current Price ₪3 446
Intrinsic Value ₪3 212.9
Margin of Safety 20% ₪2 570.32
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to CEL

Fundamental Analysis

What Cellcom Israel Does

Telecommunication Communication Services

Cellcom Israel Ltd is one of Israel’s main telecommunications companies. It sells mobile phone service, home internet, fixed-line phone service, and TV bundles, and it also sells devices and related equipment through its retail and online channels. Its main customers are households, mobile subscribers, and business customers that want communications services for daily use and for running offices.

Headquarters
Israel IL
Employees
2 501
IPO date
Feb 6, 2007
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Cellcom Israel Ltd

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one CEL stock?

The intrinsic value for Cellcom Israel Ltd (CEL) under the Base Case is 3 212.9 ILS.

Is CEL stock undervalued or overvalued?

Compared with the current market price of 3 446 ILS, the stock appears Overvalued by 7% .

Back to Top