H

Hilan Ltd
TASE:HLAN

Watchlist Manager
Hilan Ltd
TASE:HLAN
Watchlist
Price: 25 150 ILS -2.25% Market Closed
Market Cap: 5.6B ILS

Relative Value

The Relative Value of one HLAN stock under the Base Case scenario is 22 475.78 ILS. Compared to the current market price of 25 150 ILS, Hilan Ltd is Overvalued by 11%.

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
22 475.78 ILS
Overvaluation 11%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
53
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
52
vs Industry
29
Median 3Y
20.9
Median 5Y
22.8
Industry
22.6
vs History
60
vs Industry
38
Median 3Y
14.8
Median 5Y
14
Industry
16.9
vs History
53
vs Industry
25
Median 3Y
22.6
Median 5Y
21.6
Industry
21.6
vs History
39
vs Industry
25
Median 3Y
4.5
Median 5Y
4.6
Industry
2.9
vs History
46
vs Industry
50
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
36
vs Industry
28
Median 3Y
7.7
Median 5Y
8.2
Industry
4.9
vs History
44
vs Industry
33
Median 3Y
11.2
Median 5Y
12.1
Industry
12.5
vs History
53
vs Industry
29
Median 3Y
15.5
Median 5Y
16.9
Industry
16
vs History
61
vs Industry
36
Median 3Y
15
Median 5Y
13.9
Industry
15.5
vs History
55
vs Industry
29
Median 3Y
16.3
Median 5Y
15.2
Industry
18.8
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
5.6B ILS 2 22.7 12.3 16.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
309.3B EUR 8.8 54 29.2 33.4
US
Palantir Technologies Inc
NYSE:PLTR
294.6B USD 94.6 516.1 664.1 712.9
US
Salesforce Inc
NYSE:CRM
275.7B USD 7.3 44.5 24.2 35.2
US
Intuit Inc
NASDAQ:INTU
187.8B USD 10.9 61.8 39.3 47.1
US
Adobe Inc
NASDAQ:ADBE
181.6B USD 8.2 26.9 20.4 22.6
US
NCR Corp
LSE:0K45
141.6B USD 41.1 153.6 442.9 3 159.3
US
Applovin Corp
NASDAQ:APP
122.8B USD 23.9 64 44.9 52.7
US
Microstrategy Inc
NASDAQ:MSTR
102.5B USD 221.1 -87.8 -2 419.5 -1 736.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.5B USD 18 80.9 51.3 58.5
P/S Multiple
Revenue Growth P/S to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average P/S: 21 304.3
2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
94.6
34%
2.8
US
Salesforce Inc
NYSE:CRM
7.3
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.9
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
41.1
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.9
24%
1
US
Microstrategy Inc
NASDAQ:MSTR
221.1
3%
73.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
18
13%
1.4
P/E Multiple
Earnings Growth PEG
IL
H
Hilan Ltd
TASE:HLAN
Average P/E: 113.8
22.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
516.1
73%
7.1
US
Salesforce Inc
NYSE:CRM
44.5
32%
1.4
US
Intuit Inc
NASDAQ:INTU
61.8
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.9
26%
1
US
N
NCR Corp
LSE:0K45
153.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
64
44%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -87.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
33%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBITDA: 147.6
12.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.2
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
664.1
105%
6.3
US
Salesforce Inc
NYSE:CRM
24.2
21%
1.2
US
Intuit Inc
NASDAQ:INTU
39.3
29%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.4
17%
1.2
US
N
NCR Corp
LSE:0K45
442.9
11%
40.3
US
Applovin Corp
NASDAQ:APP
44.9
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 419.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.3
25%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBIT: 459.8
16.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.4
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
712.9
107%
6.7
US
Salesforce Inc
NYSE:CRM
35.2
32%
1.1
US
Intuit Inc
NASDAQ:INTU
47.1
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
22.6
20%
1.1
US
N
NCR Corp
LSE:0K45
3 159.3
79%
40
US
Applovin Corp
NASDAQ:APP
52.7
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 736.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.5
28%
2.1