Valuation Israir Group Ltd

Equities

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 06:45:00 2026-02-13 am EST			5-day change	1st Jan Change
156.40 ^ILa	-1.64%		-4.98%	-10.63%

Feb. 08	Israeli antitrust body to fine El Al $39 million for price gouging during war	RE
Jan. 26	Israeli airlines ease cancellation terms amid Iran tensions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024
Capitalization ¹	50.53	94.98	130.4
Change	-	87.96%	37.26%
Enterprise Value (EV) ¹	134.2	178.7	242.1
Change	-	33.17%	35.49%
P/E ratio	3.09x	6.08x	6.66x
PBR	1.31x	1.38x	1.42x
PEG	-0x	-0.2x	0.3x
Capitalization / Revenue	141,181x	243,591x	287,692x
EV / Revenue	-	-	-
EV / EBITDA	-	-	-
EV / EBIT	7.18x	10.5x	7.9x
EV / FCF	10.6x	10.6x	-47.6x
FCF Yield	9.4%	9.42%	-2.1%
Dividend per Share ³	-	-	-
Rate of return	-	-	-
EPS ³	0.09	0.067	0.08
Distribution rate	-	-	-
Net sales	357.9	389.9	453.2
EBITDA	21.92	19.91	41.51
EBIT ¹	18.69	17.06	30.64
Net income ¹	19.29	17.06	21.87
Net Debt ¹	83.64	83.7	111.7
Reference price ³	0.2783	0.4071	0.5326
Nbr of stocks (in thousands)	181,559	233,326	244,766
Announcement Date	3/28/23	3/31/24	3/26/25

¹USD in Million²ILS in Million³USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ISRAIR GROUP LTD	-	-	-	-	127M
VIKING HOLDINGS LTD	30.65x	5.57x	19.8x	0%	33.34B
JUNGFRAUBAHN HOLDING AG	21.65x	5.46x	12.03x	2.66%	2.19B
CHINA CYTS TOURS HOLDING CO., LTD.	51.02x	1.06x	12.65x	0.77%	1.04B
RAINBOW TOURS S.A.	9.94x	0.47x	7.02x	5.76%	664M
TRANSAT A.T. INC.	-17.93x	0.42x	4.68x	-	72.11M
Average	19.07x	2.60x	11.24x	2.3%	6.24B
Weighted average by Cap.	30.22x	5.34x	18.89x	0.28%