E

Emilia Development OFG Ltd
TASE:EMDV

Watchlist Manager
Emilia Development OFG Ltd
TASE:EMDV
Watchlist
Price: 2 840 ILS -2%
Market Cap: ₪806.8m

Relative Value

The Relative Value of one EMDV stock under the Base Case scenario is hidden ILS. Compared to the current market price of 2 840 ILS, Emilia Development OFG Ltd is hidden .

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
HIDDEN
Show
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
806.8m ILS 0.5 28 6.2 13.8
US
Berkshire Hathaway Inc
NYSE:BRK.A
1T USD 2.8 15.3 15.1 18.5
SE
Investor AB
STO:INVE B
1T SEK 12.9 6.6 47.5 47.5
SE
Industrivarden AB
STO:INDU A
190.6B SEK 13.5 13.8 13.8 13.8
NL
Exor NV
AEX:EXO
13.8B EUR -45.9 -21.4 -34.2 -34.2
MC
HAL Trust
AEX:HAL
13.9B EUR 1.1 8.1 7.4 7.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
129B SEK 4.5 17.1 22.8 22.8
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 119.4 13.9 141.5 147.3
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.7B EUR 1.2 -27.5 18.2 114.6
BE
Sofina SA
XBRU:SOF
9B EUR 19.5 21.8 23.1 23.1
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
E
Emilia Development OFG Ltd
TASE:EMDV
Average EV/EBITDA: 32.7
6.2
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.1
N/A N/A
SE
Investor AB
STO:INVE B
47.5
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.8
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.2 N/A N/A
MC
HAL Trust
AEX:HAL
7.4
5%
1.5
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.8
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
18.2
9%
2
BE
Sofina SA
XBRU:SOF
23.1
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: 44.6
13.8
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
18.5
-6%
N/A
SE
Investor AB
STO:INVE B
47.5
N/A N/A
SE
Industrivarden AB
STO:INDU A
13.8
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -34.2
-66%
N/A
MC
HAL Trust
AEX:HAL
7.4
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.8
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
114.6
-19%
N/A
BE
Sofina SA
XBRU:SOF
23.1
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A