H

Hilan Ltd
TASE:HLAN

Watchlist Manager
Hilan Ltd
TASE:HLAN
Watchlist
Price: 26 700 ILS 0.23% Market Closed
Market Cap: 5.9B ILS

Relative Value

The Relative Value of one HLAN stock under the Base Case scenario is 24 231.07 ILS. Compared to the current market price of 26 700 ILS, Hilan Ltd is Overvalued by 9%.

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.

HLAN Relative Value
Base Case
24 231.07 ILS
Overvaluation 9%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
53
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
47
vs Industry
29
Median 3Y
20.7
Median 5Y
22.3
Industry
22.3
vs History
58
vs Industry
38
Median 3Y
13.6
Median 5Y
14
Industry
16
vs History
55
vs Industry
25
Median 3Y
22.6
Median 5Y
21.8
Industry
20.6
vs History
41
vs Industry
25
Median 3Y
4.5
Median 5Y
5
Industry
2.9
vs History
42
vs Industry
50
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
vs History
46
vs Industry
28
Median 3Y
7.7
Median 5Y
8.3
Industry
4.9
vs History
47
vs Industry
33
Median 3Y
11.2
Median 5Y
12.1
Industry
12.2
vs History
52
vs Industry
29
Median 3Y
15.5
Median 5Y
16.4
Industry
15.8
vs History
58
vs Industry
36
Median 3Y
13.5
Median 5Y
13.9
Industry
14.6
vs History
73
vs Industry
29
Median 3Y
15.7
Median 5Y
15.7
Industry
17.1
vs History
28
vs Industry
30
Median 3Y
3.5
Median 5Y
3.6
Industry
2.4

Multiples Across Competitors

HLAN Competitors Multiples
Hilan 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
Hilan Ltd
TASE:HLAN
5.9B ILS 2 22.5 12.1 16.3
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
460.6B USD 118.2 420.5 518.6 534.6
DE
SAP SE
XETRA:SAP
242.3B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
249.9B USD 6.2 34.6 20.1 27.8
US
Applovin Corp
NASDAQ:APP
246.3B USD 44.6 87 69 75
US
Intuit Inc
NASDAQ:INTU
187.9B USD 9.7 45.6 31.6 36.5
US
Adobe Inc
NASDAQ:ADBE
147.8B USD 6.2 20.7 15.5 16.9
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.2B USD 13.7 44.2 69.9 90.5
P/S Multiple
Revenue Growth P/S to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average P/S: 21 413.8
2
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
118.2
46%
2.6
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.6
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
9%
0.7
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.7
21%
0.7
P/E Multiple
Earnings Growth PEG
IL
H
Hilan Ltd
TASE:HLAN
Average P/E: 1 425.3
22.5
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
420.5
94%
4.5
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.6
31%
1.1
US
Applovin Corp
NASDAQ:APP
87
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.7
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.2
13%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBITDA: 895.2
12.1
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
518.6
137%
3.8
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
69
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
69.9
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
H
Hilan Ltd
TASE:HLAN
Average EV/EBIT: 1 203.3
16.3
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
534.6
141%
3.8
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.8
33%
0.8
US
Applovin Corp
NASDAQ:APP
75
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.9
19%
0.9
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.5
49%
1.8