E

Emilia Development OFG Ltd
TASE:EMDV

Watchlist Manager
Emilia Development OFG Ltd
TASE:EMDV
Watchlist
Price: 2 898 ILS 1.12%
Market Cap: ₪823.3m

Relative Value

The Relative Value of one EMDV stock under the Base Case scenario is 8 282.54 ILS. Compared to the current market price of 2 898 ILS, Emilia Development OFG Ltd is Undervalued by 65%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EMDV Relative Value
Base Case
8 282.54 ILS
Undervaluation 65%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

EMDV Competitors Multiples
Emilia Development OFG Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Emilia Development OFG Ltd
TASE:EMDV
823.3m ILS 0.5 28.6 6.3 14
US
Berkshire Hathaway Inc
NYSE:BRK.A
1T USD 2.8 15.4 15.2 18.7
SE
Investor AB
STO:INVE B
1T SEK 12.8 6.6 47.1 47.1
SE
Industrivarden AB
STO:INDU A
186.8B SEK 13.2 13.5 13.5 13.5
NL
Exor NV
AEX:EXO
14.2B EUR -47 -21.9 -34.9 -34.9
MC
HAL Trust
AEX:HAL
13.7B EUR 1 7.9 7.3 7.3
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
128.5B SEK 4.4 16.9 22.5 22.5
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 119.3 13.9 141.5 147.3
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.9B EUR 1.2 -27.9 18.4 115.7
BE
Sofina SA
XBRU:SOF
8.9B EUR 19.4 21.6 22.9 22.9
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
P/E Multiple
Earnings Growth PEG
IL
E
Emilia Development OFG Ltd
TASE:EMDV
Average P/E: 15.8
28.6
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.4
-18%
N/A
SE
Investor AB
STO:INVE B
6.6
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.5
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -21.9
-66%
N/A
MC
HAL Trust
AEX:HAL
7.9
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
16.9
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
13.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.9
52%
N/A
BE
Sofina SA
XBRU:SOF
21.6
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
17.4
4%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
E
Emilia Development OFG Ltd
TASE:EMDV
Average EV/EBITDA: 32.6
6.3
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.2
N/A N/A
SE
Investor AB
STO:INVE B
47.1
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.5
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.9 N/A N/A
MC
HAL Trust
AEX:HAL
7.3
5%
1.5
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.5
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
141.5
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.4
9%
2
BE
Sofina SA
XBRU:SOF
22.9
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
31.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
E
Emilia Development OFG Ltd
TASE:EMDV
Average EV/EBIT: 44.7
14
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
18.7
-6%
N/A
SE
Investor AB
STO:INVE B
47.1
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.5
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.9
-66%
N/A
MC
HAL Trust
AEX:HAL
7.3
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.5
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
147.3
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
115.7
-19%
N/A
BE
Sofina SA
XBRU:SOF
22.9
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A