K

Kardan Israel Ltd
TASE:KRDI

Watchlist Manager
Kardan Israel Ltd
TASE:KRDI
Watchlist
Price: 525.3 ILS -3.81% Market Closed
Market Cap: ₪798.3m

Relative Value

The Relative Value of one KRDI stock under the Base Case scenario is 608.45 ILS. Compared to the current market price of 525.3 ILS, Kardan Israel Ltd is Undervalued by 14%.

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.

KRDI Relative Value
Base Case
608.45 ILS
Undervaluation 14%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Multiples Across Competitors

KRDI Competitors Multiples
Kardan Israel 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
Kardan Israel Ltd
TASE:KRDI
798.3m ILS 1.6 13.8 25.6 31.2
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 16.3 16 19.6
SE
Investor AB
STO:INVE B
1.1T SEK 13.7 7.1 50.2 50.2
ZA
Remgro Ltd
JSE:REM
101.7B ZAR 2 30.8 20.6 29.5
SE
Industrivarden AB
STO:INDU A
206.3B SEK 14.7 15.1 15.1 15.1
MC
HAL Trust
AEX:HAL
14.3B EUR 1.1 8.3 7.6 7.6
NL
Exor NV
AEX:EXO
13.7B EUR -45.5 -21.2 -34.2 -34.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
136.2B SEK 4.7 17.9 23.8 23.8
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 123.1 14.4 144.2 150.1
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.9B EUR 1.2 -27.9 18.5 116.3
BE
Sofina SA
XBRU:SOF
8.8B EUR 19.5 21.7 22.6 22.6
P/S Multiple
Revenue Growth P/S to Growth
IL
K
Kardan Israel Ltd
TASE:KRDI
Average P/S: 18.5
1.6
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.5
SE
Investor AB
STO:INVE B
13.7
N/A N/A
ZA
R
Remgro Ltd
JSE:REM
2
-44%
N/A
SE
Industrivarden AB
STO:INDU A
14.7
N/A N/A
MC
HAL Trust
AEX:HAL
1.1
5%
0.2
NL
Exor NV
AEX:EXO
Negative Multiple: -45.5 N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.7
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
123.1
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.2
0%
N/A
BE
Sofina SA
XBRU:SOF
19.5
N/A N/A
P/E Multiple
Earnings Growth PEG
IL
K
Kardan Israel Ltd
TASE:KRDI
Average P/E: 16.1
13.8
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16.3
-18%
N/A
SE
Investor AB
STO:INVE B
7.1
N/A N/A
ZA
R
Remgro Ltd
JSE:REM
30.8
48%
0.6
SE
Industrivarden AB
STO:INDU A
15.1
N/A N/A
MC
HAL Trust
AEX:HAL
8.3
0%
N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -21.2
-66%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
17.9
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.4
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.9
52%
N/A
BE
Sofina SA
XBRU:SOF
21.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
K
Kardan Israel Ltd
TASE:KRDI
Average EV/EBITDA: 34.4
25.6
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16
N/A N/A
SE
Investor AB
STO:INVE B
50.2
N/A N/A
ZA
R
Remgro Ltd
JSE:REM
20.6
N/A N/A
SE
Industrivarden AB
STO:INDU A
15.1
N/A N/A
MC
HAL Trust
AEX:HAL
7.6
5%
1.5
NL
Exor NV
AEX:EXO
Negative Multiple: -34.2 N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.8
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
144.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.5
9%
2.1
BE
Sofina SA
XBRU:SOF
22.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
K
Kardan Israel Ltd
TASE:KRDI
Average EV/EBIT: 46.6
31.2
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.6
-6%
N/A
SE
Investor AB
STO:INVE B
50.2
N/A N/A
ZA
R
Remgro Ltd
JSE:REM
29.5
4%
7.4
SE
Industrivarden AB
STO:INDU A
15.1
N/A N/A
MC
HAL Trust
AEX:HAL
7.6
6%
1.3
NL
Exor NV
AEX:EXO
Negative Multiple: -34.2
-66%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.8
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
150.1
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
116.3
-19%
N/A
BE
Sofina SA
XBRU:SOF
22.6
N/A N/A