H

Hilan Ltd
TASE:HLAN

Watchlist Manager
Hilan Ltd
TASE:HLAN
Watchlist
Price: 27 370 ILS 0.81% Market Closed
Market Cap: 6.1B ILS

Relative Value

The Relative Value of one HLAN stock under the Base Case scenario is 24 192.7 ILS. Compared to the current market price of 27 370 ILS, Hilan Ltd is Overvalued by 12%.

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
24 192.7 ILS
Overvaluation 12%
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
42
vs Industry
29
Median 3Y
20.7
Median 5Y
22.3
Industry
22.5
vs History
52
vs Industry
38
Median 3Y
13.7
Median 5Y
14
Industry
16.2
vs History
52
vs Industry
25
Median 3Y
22.6
Median 5Y
21.8
Industry
20.8
vs History
36
vs Industry
25
Median 3Y
4.5
Median 5Y
5
Industry
3
vs History
33
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
8.3
Industry
4.9
vs History
38
vs Industry
33
Median 3Y
11.2
Median 5Y
12.1
Industry
12.3
vs History
47
vs Industry
29
Median 3Y
15.5
Median 5Y
16.5
Industry
15.8
vs History
53
vs Industry
36
Median 3Y
13.5
Median 5Y
13.9
Industry
14.8
vs History
69
vs Industry
29
Median 3Y
15.7
Median 5Y
15.7
Industry
17.4
vs History
26
vs Industry
30
Median 3Y
3.5
Median 5Y
3.6
Industry
2.4

Multiples Across Competitors

HLAN Competitors Multiples
Hilan 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
Hilan Ltd
TASE:HLAN
6.1B ILS 2 23.1 12.5 16.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
435.5B USD 111.8 397.6 489.9 505
DE
SAP SE
XETRA:SAP
242.9B EUR 6.7 34.3 21.1 23.8
US
Salesforce Inc
NYSE:CRM
247B USD 6.1 34.2 19.9 27.5
US
Applovin Corp
NASDAQ:APP
227B USD 41.1 80.2 63.6 69.2
US
Intuit Inc
NASDAQ:INTU
186.9B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
151.2B USD 6.5 21.7 16.4 18
US
NCR Corp
LSE:0K45
134B USD 50.6 -2 197 380.9 1 114.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.1B USD 16.9 83 47.1 53.4
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.1 42.1 66.9 86.7
P/S Multiple
Revenue Growth P/S to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average P/S: 21 288.7
2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.8
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.1
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.5
10%
0.7
US
N
NCR Corp
LSE:0K45
50.6
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
IL
H
Hilan Ltd
TASE:HLAN
Average P/E: 84.6
23.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
397.6
94%
4.2
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.2
61%
1.3
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.7
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 197
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
35%
2.4
US
Synopsys Inc
NASDAQ:SNPS
42.1
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBITDA: 115
12.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489.9
137%
3.6
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.9
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.6
52%
1.2
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
16.4
17%
1
US
N
NCR Corp
LSE:0K45
380.9
16%
23.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
66.9
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBIT: 195.1
16.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
505
141%
3.6
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.5
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.2
57%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
18
20%
0.9
US
N
NCR Corp
LSE:0K45
1 114.3
70%
15.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.4
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
86.7
49%
1.8