InterCure Ltd banner
I

InterCure Ltd
TASE:INCR

Watchlist Manager
InterCure Ltd
TASE:INCR
Watchlist
Price: 285.6 ILS -0.76%
Market Cap: ₪137.3m

Relative Value

The Relative Value of one INCR stock under the Base Case scenario is 758.96 ILS. Compared to the current market price of 285.6 ILS, InterCure Ltd is Undervalued by 62%.

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.

INCR Relative Value
Base Case
758.96 ILS
Undervaluation 62%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

INCR Competitors Multiples
InterCure 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
InterCure Ltd
TASE:INCR
138.4m ILS 0.4 -2.2 3.1 4.4
US
Eli Lilly and Co
NYSE:LLY
973.8B USD 14.9 47.2 31.8 33.8
US
Johnson & Johnson
NYSE:JNJ
575.5B USD 6.1 21.5 14.9 18.3
CH
Roche Holding AG
SIX:ROG
277B CHF 4.5 29.7 12.6 14.6
CH
Novartis AG
SIX:NOVN
233.5B CHF 5.3 21.5 13.2 17
UK
AstraZeneca PLC
LSE:AZN
219.8B GBP 5.3 33 15.7 23
US
Merck & Co Inc
NYSE:MRK
292.2B USD 4.5 16 10 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.4 9.8 11.5
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
US
Pfizer Inc
NYSE:PFE
157.5B USD 2.5 20.3 7.5 10.1
US
Bristol-Myers Squibb Co
NYSE:BMY
123.8B USD 2.6 17.5 6.9 8.8
P/E Multiple
Earnings Growth PEG
IL
I
InterCure Ltd
TASE:INCR
Average P/E: 24.4
Negative Multiple: -2.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.2
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
21.5
7%
3.1
CH
Roche Holding AG
SIX:ROG
29.7
29%
1
CH
Novartis AG
SIX:NOVN
21.5
15%
1.4
UK
AstraZeneca PLC
LSE:AZN
33
38%
0.9
US
Merck & Co Inc
NYSE:MRK
16
14%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
7%
1.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
20.3
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.5
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
I
InterCure Ltd
TASE:INCR
Average EV/EBITDA: 41.7
3.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
31.8
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
14.9
2%
7.5
CH
Roche Holding AG
SIX:ROG
12.6
5%
2.5
CH
Novartis AG
SIX:NOVN
13.2
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
15.7
10%
1.6
US
Merck & Co Inc
NYSE:MRK
10
7%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
9.8
7%
1.4
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
6.9
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
I
InterCure Ltd
TASE:INCR
Average EV/EBIT: 89.9
4.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
33.8
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.3
6%
3.1
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
CH
Novartis AG
SIX:NOVN
17
12%
1.4
UK
AstraZeneca PLC
LSE:AZN
23
23%
1
US
Merck & Co Inc
NYSE:MRK
11.7
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
8%
1.4
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
-1%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-6%
N/A