Isrotel Ltd
TASE:ISRO
Intrinsic Value
The intrinsic value of one ISRO stock under the Base Case scenario is 8 345.12 ILS. Compared to the current market price of 8 500 ILS, Isrotel Ltd is Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Isrotel Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Isrotel Ltd
Balance Sheet Decomposition
Isrotel Ltd
Current Assets | 710.3m |
Cash & Short-Term Investments | 419.8m |
Receivables | 258.5m |
Other Current Assets | 31.9m |
Non-Current Assets | 4.1B |
Long-Term Investments | 79.4m |
PP&E | 3.8B |
Intangibles | 69.8m |
Other Non-Current Assets | 189.1m |
Free Cash Flow Analysis
Isrotel Ltd
ILS | |
Free Cash Flow | ILS |
Earnings Waterfall
Isrotel Ltd
Revenue
|
1.9B
ILS
|
Cost of Revenue
|
-1.1B
ILS
|
Gross Profit
|
837.9m
ILS
|
Operating Expenses
|
-436.9m
ILS
|
Operating Income
|
401m
ILS
|
Other Expenses
|
-97.4m
ILS
|
Net Income
|
303.7m
ILS
|
ISRO Profitability Score
Profitability Due Diligence
Isrotel Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Isrotel Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
ISRO Solvency Score
Solvency Due Diligence
Isrotel Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Isrotel Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ISRO Price Targets Summary
Isrotel Ltd
Dividends
Current shareholder yield for ISRO 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 ISRO stock under the Base Case scenario is 8 345.12 ILS.
Compared to the current market price of 8 500 ILS, Isrotel Ltd is Overvalued by 2%.