Brimag -L (BRMG) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Brimag -L stock ILS 46.90, price ILS 18.92, upside +147.9%, quality 59 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 8.47 ILS – 33.88 ILS · fair‑value band 31.81 ILS – 68.99 ILS · the 18.92 ILS price screens below the 46.90 ILS fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Brimag -L in your weekly email
Every Wednesday you see whether Brimag -L is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Brimag Digital Age Ltd. imports, markets, and distributes home appliances and commercial air conditioning systems in Israel.
Show moreShow less
It offers refrigerators, ovens and stoves, dishwashers, freezers, and wine coolers; mixers, blenders, hand mixers, mixer accessories, food processors and choppers, microwaves, pots, cutlery, electric hotplates, toasters, meat grinders, frying pans, bread makers, juicers, and kettles; fans, heat spreaders, heaters, and radiators; hair care and styling products, such as straighteners, curlers, dryers, design brushes, hairdressing machines, beard styles, shavers, hair removers, and pedicure device makeup mirrors; audio products and telephones; vacuum cleaners, irons, washing machines, tumble dryers; and coffee machines, grinders, accessories, and cleaning and maintenance accessories.
The company also provides warranty and repair services. Brimag Digital Age Ltd. was incorporated in 1993 and is based in Azor, Israel.
Stock analysis
Brimag -L (BRMG) currently trades at 18.92 ILS, while our model-based Fair Value estimate is 46.90 ILS, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 85.12 ILS per share, and 21 of the 24 models we run sit above the 18.92 ILS price.
Bear case: the Dividend Discount group reads lowest at 9.10 ILS, and 3 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 31.81 ILS (bear) to 68.99 ILS (bull), the price of 18.92 ILS sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Brimag -L reported revenue of 431M ILS in FY2025 versus 517M ILS in FY2021, a compound −4.5%/yr. Reported net income was 27.5M ILS in FY2025, compounding −17.3%/yr from FY2021.
Key figures
Market cap 185M ILS Micro · P/E ratio 6.8 · P/S ratio 0.44 · EPS (TTM) 2.78 ILS · Dividend yield 7.3% · Net margin 6.4% · Return on equity 10.2% · Return on assets (EBIT) 6.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at 148%, BRMG screens cheaper than that median.
Fair Value models
Bear31.81 ILSFair Value 46.90 ILSBull68.99 ILS
Price 18.92 ILS · Upside +147.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.20 ILS per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+1.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.1%
Dividend (yield on the price)7.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−6.1% vs 3.5%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.2%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Israel: IMF forecast 2.1% a year to 2030, 1.7% from 2016 to 2025) that is about +8.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronics & Computer Distribution · 150 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+147.9% · Top 25%
Profitability
Return on equity (12 months)10.2% · Below median
Return on assets4.8% · Above median
Net margin (12 months)6.4% · Top 25%
Operating margin (12 months)9.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)4.1% · Below median
Dividend yield (12 months)7.3% · Top 25%
Balance sheet
Debt / equity0.07× · Above median
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
P/E (12 months)6.8× · Cheapest 25%
P/B0.67× · Cheapest 25%
P/S (12 months)0.44× · Pricier than median
Price / free cash flow (fiscal year)8.0× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Brimag -L Fair Value". https://www.fairvalue-calculator.com/stock/BRMG
Frequently asked questions
Is Brimag -L (BRMG) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 46.90 ILS versus a price of 18.92 ILS, about +148% upside (undervalued).
What is the fair value of BRMG?
Our model-based fair value for Brimag -L is 46.90 ILS (as of Nov 9, 2026), built from audited fundamentals. The current price: 18.92 ILS.
What is the quality score of BRMG?
Brimag -L has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Brimag -L (BRMG)?
Our model-based price target is the fair value of 46.90 ILS (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 31.81 ILS, optimistic scenario 68.99 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the Brimag -L stock forecast for 2026?
Our models put fair value at 46.90 ILS, about +148% upside versus a price of 18.92 ILS (undervalued). Cautious scenario 31.81 ILS, optimistic scenario 68.99 ILS. The calculation is refreshed regularly with new filings.
What is the revenue of Brimag -L (BRMG)?
Brimag -L reported trailing-twelve-month revenue of about 426M ILS (latest available figure, as of Nov 9, 2026).
Does Brimag -L pay a dividend?
Brimag -L currently shows a dividend yield of 7.29% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Brimag -L (BRMG) and when is the ex-dividend date?
Brimag -L pays a dividend of 1.38 ILS per share a year, a dividend yield of 7.3%. The last ex-dividend date was Apr 17, 2026. The payout ratio is 49.6% of earnings. Free cash flow covers the dividend 1.72 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Brimag -L (BRMG)?
For today's price to be fair in a discounted-cash-flow model, Brimag -L would have to grow free cash flow by +11.0 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of BRMG use?
Our models discount Brimag -L at 13.1 %: a base by market capitalisation (micro), damped by beta 0.51, country premium for Israel. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Brimag -L that is +11.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Brimag -L (BRMG) delivered so far?
Over the past 5 years revenue at Brimag -L grew -3.2 % a year. The price currently implies free-cash-flow growth of +11.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Brimag -L (BRMG) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Brimag -L (+11.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brimag -L (BRMG)?
The free-cash-flow yield on the price is 12.55 %: that much free cash flow Brimag -L produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brimag -L (BRMG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brimag -L it is 46.90 ILS per share (as of Nov 9, 2026), against a price of 18.92 ILS. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Brimag -L stock overvalued or undervalued in 2026?
As of Nov 9, 2026, BRMG trades below its calculated fair value: price 18.92 ILS, fair value 46.90 ILS, a gap of about +148% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BRMG?
No. The price is what the market pays today (18.92 ILS); the fair value is what the company's own numbers justify (46.90 ILS). For Brimag -L the two are 27.98 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is Brimag -L worth?
The market values Brimag -L at about 185M ILS (market capitalisation, as of Nov 9, 2026). Per share that is 18.92 ILS; our models calculate a fair value of 46.90 ILS per share.
What do the bullish and bearish scenarios say about BRMG?
Our models span a range for Brimag -L: cautious scenario 31.81 ILS, base 46.90 ILS, optimistic 68.99 ILS per share (as of Nov 9, 2026, price 18.92 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BRMG?
Brimag -L trades at a price-to-earnings ratio of 6.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 46.90 ILS is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 7.7. Other multiples: P/B 0.7, P/S 0.4, EV/EBITDA 4.5.
How solid is the balance sheet of Brimag -L (BRMG)?
Balance-sheet figures for Brimag -L (as of Nov 9, 2026): return on equity 10.2%, debt of 0.07 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is BRMG from its 52-week high?
Brimag -L trades at 18.92 ILS, about 25% below its 52-week high of 25.25 ILS and 5% above the low of 18.00 ILS (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 46.90 ILS is for.
Which stocks are comparable to Brimag -L?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Brimag -L stock attractive at the current price?
The data as of Nov 9, 2026: price 18.92 ILS, calculated fair value 46.90 ILS (+148%), Quality Score 59/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BRMG calculated?
We run Brimag -L through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 46.90 ILS builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Brimag -L currently trades 60% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Brimag -L (BRMG)?
The closing price on Nov 9, 2026 was 18.92 ILS. Our model-based fair value is 46.90 ILS, about +148% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brimag -L right now?
The price is below even our cautious bear case (31.81 ILS). The market is more pessimistic than our downside scenario. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (31.81 ILS to 68.99 ILS) leaves room in how you read the outcome.
Where does the earnings growth of Brimag -L (BRMG) come from?
Earnings per share at Brimag -L grew +4.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share −1.3 %, EBIT margin +0.4 %, tax rate +2.2 %, residual (interest, one-offs) +2.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Brimag -L
How large is the market capitalisation of Brimag -L (BRMG)?
The market capitalisation of Brimag -L is 185M ILS. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Brimag -L (BRMG)?
The price-to-sales ratio of Brimag -L is 0.44 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Brimag -L (BRMG)?
Earnings per share at Brimag -L are 2.78 ILS (price ÷ EPS = P/E 6.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brimag -L (BRMG)?
The dividend yield of Brimag -L is 7.3% (payout 49.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Brimag -L (BRMG)?
The net margin of Brimag -L is 6.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Brimag -L (BRMG)?
The return on equity (ROE) of Brimag -L is 10.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Brimag -L (BRMG)?
On an EBIT basis the return on assets of Brimag -L is 6.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Brimag -L (BRMG)?
The operating margin of Brimag -L is 9.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brimag -L (BRMG)?
Revenue at Brimag -L is growing +4.1% versus a year earlier (3y avg −5.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Brimag -L (BRMG)?
Earnings per share at Brimag -L are growing +29.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Brimag -L (BRMG) carry?
The net debt of Brimag -L is 186M ILS (fiscal year 2025, ≈ 8.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Brimag -L in the live analysis
One click puts Brimag -L on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026