I

Imagesat International ISI Ltd
TASE:ISI

Watchlist Manager
Imagesat International ISI Ltd
TASE:ISI
Watchlist
Price: 1 670 ILS -11.17%
Market Cap: ₪826.8m

Relative Value

The Relative Value of one ISI stock under the Base Case scenario is 832.96 ILS. Compared to the current market price of 1 670 ILS, Imagesat International ISI Ltd is Overvalued by 50%.

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.

ISI Relative Value
Base Case
832.96 ILS
Overvaluation 50%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

ISI Competitors Multiples
Imagesat International ISI 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
Imagesat International ISI Ltd
TASE:ISI
826.8m ILS 4.1 -49.9 3.3 -69.2
US
RTX Corp
LSE:0R2N
270.1B USD 3 39.9 21.6 31.8
US
Raytheon Technologies Corp
NYSE:RTX
267.3B USD 3 39.7 21.5 31.7
US
Boeing Co
NYSE:BA
185.4B USD 2.1 98.1 -58.3 -37.3
NL
Airbus SE
PAR:AIR
153.1B EUR 2.1 30.3 17.9 27.2
FR
Safran SA
PAR:SAF
125.2B EUR 4.3 29 21 27.4
US
Lockheed Martin Corp
NYSE:LMT
144.7B USD 2 34.4 20.6 26.2
UK
Rolls-Royce Holdings PLC
LSE:RR
100.8B GBP 5.2 17.7 24.2 30.8
US
Northrop Grumman Corp
NYSE:NOC
98.4B USD 2.4 23.6 19 25.6
DE
Rheinmetall AG
XETRA:RHM
82B EUR 7.5 98.5 42.4 56.3
US
General Dynamics Corp
NYSE:GD
94.2B USD 1.8 22.4 15.7 18.5
P/E Multiple
Earnings Growth PEG
IL
I
Imagesat International ISI Ltd
TASE:ISI
Average P/E: 43.4
Negative Multiple: -49.9
N/A N/A
US
RTX Corp
LSE:0R2N
39.9
18%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
39.7
18%
2.2
US
Boeing Co
NYSE:BA
98.1
55%
1.8
NL
Airbus SE
PAR:AIR
30.3
21%
1.4
FR
Safran SA
PAR:SAF
29
N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
34.4
11%
3.1
UK
Rolls-Royce Holdings PLC
LSE:RR
17.7
8%
2.2
US
Northrop Grumman Corp
NYSE:NOC
23.6
5%
4.7
DE
Rheinmetall AG
XETRA:RHM
98.5
59%
1.7
US
General Dynamics Corp
NYSE:GD
22.4
11%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
I
Imagesat International ISI Ltd
TASE:ISI
Average EV/EBITDA: 20.7
3.3
N/A N/A
US
RTX Corp
LSE:0R2N
21.6
10%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
21.5
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -58.3 N/A N/A
NL
Airbus SE
PAR:AIR
17.9
19%
0.9
FR
Safran SA
PAR:SAF
21
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.6
10%
2.1
UK
Rolls-Royce Holdings PLC
LSE:RR
24.2
17%
1.4
US
Northrop Grumman Corp
NYSE:NOC
19
7%
2.7
DE
Rheinmetall AG
XETRA:RHM
42.4
41%
1
US
General Dynamics Corp
NYSE:GD
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
I
Imagesat International ISI Ltd
TASE:ISI
Average EV/EBIT: 30.6
Negative Multiple: -69.2
N/A N/A
US
RTX Corp
LSE:0R2N
31.8
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.7
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -37.3 N/A N/A
NL
Airbus SE
PAR:AIR
27.2
26%
1
FR
Safran SA
PAR:SAF
27.4
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
26.2
12%
2.2
UK
Rolls-Royce Holdings PLC
LSE:RR
30.8
21%
1.5
US
Northrop Grumman Corp
NYSE:NOC
25.6
9%
2.8
DE
Rheinmetall AG
XETRA:RHM
56.3
45%
1.3
US
General Dynamics Corp
NYSE:GD
18.5
9%
2.1