H

Hilan Ltd
TASE:HLAN

Watchlist Manager
Hilan Ltd
TASE:HLAN
Watchlist
Price: 25 960 ILS 1.45% Market Closed
Market Cap: 5.8B ILS

Relative Value

The Relative Value of one HLAN stock under the Base Case scenario is 22 397.4 ILS. Compared to the current market price of 25 960 ILS, Hilan Ltd is Overvalued by 14%.

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.

HLAN Relative Value
Base Case
22 397.4 ILS
Overvaluation 14%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
53
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
49
vs Industry
29
Median 3Y
20.9
Median 5Y
23.1
Industry
22.5
vs History
55
vs Industry
38
Median 3Y
14.8
Median 5Y
14
Industry
17
vs History
50
vs Industry
25
Median 3Y
22.6
Median 5Y
21.6
Industry
21.4
vs History
36
vs Industry
25
Median 3Y
4.5
Median 5Y
4.6
Industry
2.9
vs History
36
vs Industry
50
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
30
vs Industry
28
Median 3Y
7.7
Median 5Y
8.2
Industry
4.9
vs History
31
vs Industry
33
Median 3Y
11.2
Median 5Y
12.1
Industry
12.6
vs History
47
vs Industry
29
Median 3Y
15.5
Median 5Y
16.9
Industry
16.3
vs History
57
vs Industry
36
Median 3Y
15
Median 5Y
13.9
Industry
15.4
vs History
49
vs Industry
29
Median 3Y
16.3
Median 5Y
15.2
Industry
18.7
vs History
23
vs Industry
30
Median 3Y
3.5
Median 5Y
3.5
Industry
2.4

Multiples Across Competitors

HLAN Competitors Multiples
Hilan Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Hilan Ltd
TASE:HLAN
5.8B ILS 2 23.4 12.7 17.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
316.5B EUR 9 55.2 29.9 34.2
US
Palantir Technologies Inc
NYSE:PLTR
304.3B USD 97.7 533.5 686.5 736.9
US
Salesforce Inc
NYSE:CRM
252.7B USD 6.5 40.7 21.5 30.8
US
Intuit Inc
NASDAQ:INTU
214B USD 11.8 61.7 39 45.8
US
Adobe Inc
NASDAQ:ADBE
180.3B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
142.4B USD 41.4 154.5 445.4 3 177.1
US
Applovin Corp
NASDAQ:APP
140.4B USD 27.3 73.1 51.2 60.1
US
Microstrategy Inc
NASDAQ:MSTR
102.2B USD 223.2 -19.2 -3 205 -1 659.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.2B USD 16.4 74 47 53.6
P/S Multiple
Revenue Growth P/S to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average P/S: 21 304.9
2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
9
12%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
97.7
34%
2.9
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.8
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
41.4
-8%
N/A
US
Applovin Corp
NASDAQ:APP
27.3
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
223.2
3%
74.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
13%
1.3
P/E Multiple
Earnings Growth PEG
IL
H
Hilan Ltd
TASE:HLAN
Average P/E: 115.9
23.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
55.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
533.5
73%
7.3
US
Salesforce Inc
NYSE:CRM
40.7
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
154.5
-47%
N/A
US
Applovin Corp
NASDAQ:APP
73.1
44%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -19.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74
33%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBITDA: 150.4
12.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.9
19%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
686.5
109%
6.3
US
Salesforce Inc
NYSE:CRM
21.5
23%
0.9
US
Intuit Inc
NASDAQ:INTU
39
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
445.4
12%
37.1
US
Applovin Corp
NASDAQ:APP
51.2
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 205 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBIT: 464.2
17.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.2
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
736.9
110%
6.7
US
Salesforce Inc
NYSE:CRM
30.8
32%
1
US
Intuit Inc
NASDAQ:INTU
45.8
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 177.1
90%
35.3
US
Applovin Corp
NASDAQ:APP
60.1
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 659.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.6
28%
1.9