G1 Secure Solutions Ltd (GOSS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of G1 Secure Solutions Ltd stock ILS 33.39, price ILS 11.13, upside +200.0%, quality 62 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 4, 2026.
How to read this chart
60‑month range 2.91 ILS – 12.11 ILS · fair‑value band 21.20 ILS – 52.44 ILS · the 11.13 ILS price screens below the 33.39 ILS fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow G1 Secure Solutions in your weekly email
Every Wednesday you see whether G1 Secure Solutions 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.
G1 Secure Solutions Ltd provides security and safety services in Israel.
Show moreShow less
It offers security cameras, alarm systems, home alarm systems, security cameras and digital recording, home security cameras, intercom systems, emergency systems and services, analytics systems, cameras for detecting flammable liquid leaks, fire detection safety systems, suction systems, fire detection systems conventional fire detection systems, smoke detector, cleaning escalators and moving walks, elevator cleaning, window cleaning, steam washing, polish, industrial and deep carpet cleaning, removing oil stains, mirroring systems, magnetometer meter for metal detection, vehicle identification system, access control system, perimeter intrusion detection systems, industrial control systems, energy, distress, room, and building control systems.
The company also provides theft prevention systems, display protection systems, tags and stickers, protecting libraries, AI video-based crowd counting systems, physical security solutions, risk analysis, national security center, mounted security patrol unit, security service for communities and neighborhoods, physical security, hotline services, protection systems, multimedia systems, cleaning, and communication infrastructure.
G1 Secure Solutions Ltd was incorporated in 1937 and is based in Petah Tikva, Israel.
Stock analysis
G1 Secure Solutions Ltd (GOSS) currently trades at 11.13 ILS, while our model-based Fair Value estimate is 33.39 ILS, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 86.96 ILS per share, and 22 of the 24 models we run sit above the 11.13 ILS price.
Bear case: the Dividend Discount group reads lowest at 10.07 ILS, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 21.20 ILS (bear) to 52.44 ILS (bull), the price of 11.13 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 62/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
G1 Secure Solutions Ltd reported revenue of 3.9B ILS in FY2025 versus 805M ILS in FY2021, a compound +48.8%/yr. Reported net income was 150M ILS in FY2025, compounding +56.5%/yr from FY2021.
Key figures
Market cap 909M ILS Micro · P/E ratio 23.7 · P/S ratio 0.87 · EPS (TTM) 0.4700 ILS · Dividend yield 2.1% · Net margin 3.7% · Return on equity 20.8% · Return on assets (EBIT) 9.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 33% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at 200%, GOSS screens cheaper than that median.
Fair Value models
Bear21.20 ILSFair Value 33.39 ILSBull52.44 ILS
Price 11.13 ILS · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (0.2007 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+308.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+68.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+36.9%
Start year 2020 (pandemic). Over 10 years: +17.8% a year
Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+3.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.7%
Dividend (yield on the price)2.1%
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.30.7% vs 14.8%, picking up
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.7% → 6%
2025 sits 384% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−16.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −18.1% a year for the price.
Compare G1 Secure Solutions Ltd with another stock
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.Security & Protection Services · 105 stocks
P/B1.43× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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.
Is G1 Secure Solutions Ltd (GOSS) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 33.39 ILS versus a price of 11.13 ILS, about +200% upside (undervalued).
What is the fair value of GOSS?
Our model-based fair value for G1 Secure Solutions Ltd is 33.39 ILS (as of Nov 4, 2026), built from audited fundamentals. The current price: 11.13 ILS.
What is the quality score of GOSS?
G1 Secure Solutions Ltd has a Quality Score of 62/100. 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 G1 Secure Solutions Ltd (GOSS)?
Our model-based price target is the fair value of 33.39 ILS (as of Nov 4, 2026) from 24 valuation models. Cautious scenario 21.20 ILS, optimistic scenario 52.44 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the G1 Secure Solutions Ltd stock forecast for 2026?
Our models put fair value at 33.39 ILS, about +200% upside versus a price of 11.13 ILS (undervalued). Cautious scenario 21.20 ILS, optimistic scenario 52.44 ILS. The calculation is refreshed regularly with new filings.
Does G1 Secure Solutions Ltd pay a dividend?
G1 Secure Solutions Ltd currently shows a dividend yield of 2.12% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of G1 Secure Solutions Ltd (GOSS) and when is the ex-dividend date?
G1 Secure Solutions Ltd pays a dividend of 0.236 ILS per share a year, a dividend yield of 2.1%. The last ex-dividend date was Aug 24, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 50.2% of earnings. Free cash flow covers the dividend 12.79 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 G1 Secure Solutions Ltd (GOSS)?
For today's price to be fair in a discounted-cash-flow model, G1 Secure Solutions Ltd would have to grow free cash flow by -16.4 % 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 +36.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of GOSS use?
Our models discount G1 Secure Solutions Ltd at 13.1 %: a base by market capitalisation (micro), damped by beta 0.13, 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 G1 Secure Solutions Ltd that is -16.4 % 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 G1 Secure Solutions Ltd (GOSS) delivered so far?
Over the past 5 years revenue at G1 Secure Solutions Ltd grew +36.9 % a year. The price currently implies free-cash-flow growth of -16.4 % 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 G1 Secure Solutions Ltd (GOSS) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into G1 Secure Solutions Ltd (-16.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of G1 Secure Solutions Ltd (GOSS)?
The free-cash-flow yield on the price is 27.12 %: that much free cash flow G1 Secure Solutions Ltd 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 G1 Secure Solutions Ltd (GOSS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For G1 Secure Solutions Ltd it is 33.39 ILS per share (as of Nov 4, 2026), against a price of 11.13 ILS. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is G1 Secure Solutions Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, GOSS trades below its calculated fair value: price 11.13 ILS, fair value 33.39 ILS, a gap of about +200% (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 GOSS?
No. The price is what the market pays today (11.13 ILS); the fair value is what the company's own numbers justify (33.39 ILS). For G1 Secure Solutions Ltd the two are 22.26 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is G1 Secure Solutions Ltd worth?
The market values G1 Secure Solutions Ltd at about 909M ILS (market capitalisation, as of Nov 4, 2026). Per share that is 11.13 ILS; our models calculate a fair value of 33.39 ILS per share.
What do the bullish and bearish scenarios say about GOSS?
Our models span a range for G1 Secure Solutions Ltd: cautious scenario 21.20 ILS, base 33.39 ILS, optimistic 52.44 ILS per share (as of Nov 4, 2026, price 11.13 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GOSS?
G1 Secure Solutions Ltd trades at a price-to-earnings ratio of 23.7 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 33.39 ILS is built from several models across several years. Other multiples: P/B 1.4, P/S 0.9, EV/EBITDA 13.1.
How solid is the balance sheet of G1 Secure Solutions Ltd (GOSS)?
Balance-sheet figures for G1 Secure Solutions Ltd (as of Nov 4, 2026): return on equity 20.8%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is GOSS from its 52-week high?
G1 Secure Solutions Ltd trades at 11.13 ILS, about 8% below its 52-week high of 12.11 ILS and 33% above the low of 8.38 ILS (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 33.39 ILS is for.
Which stocks are comparable to G1 Secure Solutions Ltd?
From the same area (Industrials) we also value Allegion plc, ADT Inc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, 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 G1 Secure Solutions Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 11.13 ILS, calculated fair value 33.39 ILS (+200%), Quality Score 62/100, 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 GOSS calculated?
We run G1 Secure Solutions Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 33.39 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. G1 Secure Solutions Ltd currently trades 67% 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 G1 Secure Solutions Ltd (GOSS)?
The closing price on Nov 6, 2026 was 11.13 ILS. Our model-based fair value is 33.39 ILS, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with G1 Secure Solutions Ltd right now?
The price is below even our cautious bear case (21.20 ILS). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (21.20 ILS to 52.44 ILS) leaves room in how you read the outcome.
Where does the earnings growth of G1 Secure Solutions Ltd (GOSS) come from?
Earnings per share at G1 Secure Solutions Ltd grew +7.2 % a year from 2015 to 2025. Broken into its drivers: revenue per share +11.5 %, EBIT margin −1.9 %, tax rate +0.1 %, residual (interest, one-offs) −2.2 %. 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 G1 Secure Solutions Ltd
How large is the market capitalisation of G1 Secure Solutions Ltd (GOSS)?
The market capitalisation of G1 Secure Solutions Ltd is 909M 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 G1 Secure Solutions Ltd (GOSS)?
The price-to-sales ratio of G1 Secure Solutions Ltd is 0.87 (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 G1 Secure Solutions Ltd (GOSS)?
Earnings per share at G1 Secure Solutions Ltd are 0.4700 ILS (price ÷ EPS = P/E 23.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of G1 Secure Solutions Ltd (GOSS)?
The dividend yield of G1 Secure Solutions Ltd is 2.1% (payout 50.2%). 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 G1 Secure Solutions Ltd (GOSS)?
The net margin of G1 Secure Solutions Ltd is 3.7% (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 G1 Secure Solutions Ltd (GOSS)?
The return on equity (ROE) of G1 Secure Solutions Ltd is 20.8% (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 G1 Secure Solutions Ltd (GOSS)?
On an EBIT basis the return on assets of G1 Secure Solutions Ltd is 9.6% (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 G1 Secure Solutions Ltd (GOSS)?
The operating margin of G1 Secure Solutions Ltd is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at G1 Secure Solutions Ltd (GOSS)?
Revenue at G1 Secure Solutions Ltd is growing +8.3% versus a year earlier (3y avg +68.3%). 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 G1 Secure Solutions Ltd (GOSS)?
Earnings per share at G1 Secure Solutions Ltd are growing +8.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does G1 Secure Solutions Ltd (GOSS) carry?
The net debt of G1 Secure Solutions Ltd is 355M ILS (fiscal year 2025, ≈ 1.4 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 G1 Secure Solutions Ltd in the live analysis
One click puts G1 Secure Solutions Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026