InterCure Ltd
TASE:INCR
Intrinsic Value
The intrinsic value of one INCR stock under the Base Case scenario is 1 680.11 ILS. Compared to the current market price of 556.2 ILS, InterCure Ltd is Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
InterCure Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
InterCure Ltd
Balance Sheet Decomposition
InterCure Ltd
Current Assets | 418.8m |
Cash & Short-Term Investments | 101.3m |
Receivables | 201.5m |
Other Current Assets | 116m |
Non-Current Assets | 367.8m |
Long-Term Investments | 20.4m |
PP&E | 97.5m |
Intangibles | 221.1m |
Other Non-Current Assets | 28.9m |
Free Cash Flow Analysis
InterCure Ltd
ILS | |
Free Cash Flow | ILS |
Earnings Waterfall
InterCure Ltd
Revenue
|
355.6m
ILS
|
Cost of Revenue
|
-247.2m
ILS
|
Gross Profit
|
108.3m
ILS
|
Operating Expenses
|
-74.1m
ILS
|
Operating Income
|
34.3m
ILS
|
Other Expenses
|
-96.2m
ILS
|
Net Income
|
-62m
ILS
|
INCR Profitability Score
Profitability Due Diligence
InterCure Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
InterCure Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
INCR Solvency Score
Solvency Due Diligence
InterCure Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
InterCure Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INCR Price Targets Summary
InterCure Ltd
Dividends
Current shareholder yield for INCR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one INCR stock under the Base Case scenario is 1 680.11 ILS.
Compared to the current market price of 556.2 ILS, InterCure Ltd is Undervalued by 67%.