Company Valuation: AFI Properties Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,738 7,439 3,930 6,231 6,590 9,686
Change - 56.99% -47.18% 58.56% 5.77% 46.98%
Enterprise Value (EV) 1 11,411 15,338 12,886 16,843 18,243 21,532
Change - 34.42% -15.99% 30.7% 8.31% 18.03%
P/E 236x 9.48x 6.73x 29.5x 9.94x 9.81x
PBR 1.11x 1.67x 0.67x 0.95x 0.96x 1.17x
PEG - 0x -0.2x -0.5x 0x 0.3x
Capitalization / Revenue 5x 6.48x 3.38x 4.54x 4.4x 6.1x
EV / Revenue 12x 13.4x 11.1x 12.3x 12.2x 13.6x
EV / EBITDA 29.5x 30.6x 6.8x 26.4x 21.6x 24.1x
EV / EBIT 30x 30.8x 6.81x 26.6x 21.7x 24.2x
EV / FCF 109x -161x 10.4x 3,308x -432x -1,846x
FCF Yield 0.92% -0.62% 9.64% 0.03% -0.23% -0.05%
Dividend per Share 2 - 1.385 - - - -
Rate of return - 0.67% - - - -
EPS 2 0.5567 21.73 15.46 5.559 17.43 23.83
Distribution rate - 6.37% - - - -
Net sales 1 947.6 1,148 1,161 1,372 1,498 1,587
EBITDA 1 386.5 501.6 1,896 638.3 844.8 895
EBIT 1 380.7 497.4 1,892 633.8 838.9 888.5
Net income 1 19.09 787.3 585.5 211.4 663.3 933.3
Net Debt 1 6,672 7,899 8,957 10,612 11,653 11,846
Reference price 2 131.50 206.00 104.00 163.90 173.20 233.80
Nbr of stocks (in thousands) 36,033 36,111 37,784 38,016 38,049 41,427
Announcement Date 3/16/21 3/21/22 3/14/23 3/19/24 3/11/25 3/9/26
1ILS in Million2ILS
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.37B
13.9x4.52x12.15x3.64% 39.56B
5.75x0.78x1.61x8.56% 28.1B
18.06x3.97x15.98x1.36% 27.94B
7.79x1.41x7.78x4.54% 26.04B
13.93x3.1x14.81x2.51% 25.78B
8.14x0.9x3.28x2.75% 20.81B
10.21x2x8.25x4.11% 20.52B
13.1x6.4x16.84x1.66% 18.82B
37.84x13.87x34.9x3.14% 18.26B
Average 14.30x 4.11x 12.85x 3.59% 22.82B
Weighted average by Cap. 13.70x 3.82x 12.17x 3.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AFPR Stock
  4. Valuation AFI Properties Ltd.