Shufersal (SAE) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shufersal stock ILS 53.14, price ILS 33.00, upside +61.0%, quality 61 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 3, 2026.
How to read this chart
60‑month range 14.42 ILS – 49.59 ILS · fair‑value band 39.86 ILS – 66.43 ILS · the 33.00 ILS price screens below the 53.14 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 3, 2026.
Follow Shufersal in your weekly email
Every Wednesday you see whether Shufersal 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.
Shufersal Ltd. operates a chain of supermarkets under the Shufersal brand name in Israel.
Show moreShow less
It provides various products, such as meat, poultry and fish products; fresh vegetables and fruits; organic products; toiletries, cosmetics and pharmaceuticals; leisure products; electrical and communication products; household appliances, and variety of non-food products.
The company offers its products through online website under the brand Shufersal Online. It also provides credit cards and customer club services. Shufersal Ltd. was incorporated in 1957 and is based in Rishon LeZion, Israel.
Stock analysis
Shufersal (SAE) currently trades at 33.00 ILS, while our model-based Fair Value estimate is 53.14 ILS, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 70.66 ILS per share, and 17 of the 24 models we run sit above the 33.00 ILS price.
Bear case: the Asset-Based group reads lowest at 6.47 ILS, and 7 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 39.86 ILS (bear) to 66.43 ILS (bull), the price of 33.00 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 61/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Shufersal reported revenue of 14.5B ILS in FY2025 versus 14.8B ILS in FY2021, a compound −0.5%/yr. Reported net income was 711M ILS in FY2025, compounding +16.0%/yr from FY2021.
Key figures
Market cap 8.8B ILS Mid · P/E ratio 13.2 · P/S ratio 0.61 · EPS (TTM) 2.50 ILS · Dividend yield 5.7% · Net margin 4.6% · Return on equity 16.9% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −19% fair-value upside, at 61%, SAE screens cheaper than that median.
Fair Value models
Bear39.86 ILSFair Value 53.14 ILSBull66.43 ILS
Price 33.00 ILS · Upside +61.0%
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 (2.14 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−7.4%
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.
−0.4%
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.
−1.0%
Start year 2020 (pandemic). Over 10 years: +2.3% a year
Revenue growth 25 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.
+3.7%
’14
’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.
+16.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.0%
Dividend (yield on the price)5.7%
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.12.1% vs 10.7%, steady
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% → 7%
2025 sits 128% 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).
−13.0%
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 −14.7% 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.Grocery Stores · 74 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+61.0% · Top 25%
Profitability
Return on equity (12 months)16.9% · Above median
Return on assets4.9% · Above median
Net margin (12 months)4.6% · Top 25%
Operating margin (12 months)4.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−7.5% · Bottom 25%
Dividend yield (12 months)5.7% · Top 25%
Balance sheet
Debt / equity0.34× · Above median
Valuation Multiplesvs Grocery Stores median · lower = cheaper
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). "Shufersal Fair Value". https://www.fairvalue-calculator.com/stock/SAE
Frequently asked questions
Is Shufersal (SAE) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 53.14 ILS versus a price of 33.00 ILS, about +61% upside (undervalued).
What is the fair value of SAE?
Our model-based fair value for Shufersal is 53.14 ILS (as of Nov 3, 2026), built from audited fundamentals. The current price: 33.00 ILS.
What is the quality score of SAE?
Shufersal has a Quality Score of 61/100. 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 Shufersal (SAE)?
Our model-based price target is the fair value of 53.14 ILS (as of Nov 3, 2026) from 24 valuation models. Cautious scenario 39.86 ILS, optimistic scenario 66.43 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the Shufersal stock forecast for 2026?
Our models put fair value at 53.14 ILS, about +61% upside versus a price of 33.00 ILS (undervalued). Cautious scenario 39.86 ILS, optimistic scenario 66.43 ILS. The calculation is refreshed regularly with new filings.
What is the revenue of Shufersal (SAE)?
Shufersal reported trailing-twelve-month revenue of about 14.4B ILS (latest available figure, as of Nov 3, 2026).
Does Shufersal pay a dividend?
Shufersal currently shows a dividend yield of 5.67% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Shufersal (SAE)?
Shufersal has a dividend yield of 5.7%.
What growth is priced into Shufersal (SAE)?
For today's price to be fair in a discounted-cash-flow model, Shufersal would have to grow free cash flow by -13.0 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.0 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of SAE use?
Our models discount Shufersal at 10.1 %: a base by market capitalisation (mid), damped by beta 0.07, 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 Shufersal that is -13.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Shufersal (SAE) delivered so far?
Over the past 5 years revenue at Shufersal grew -1.0 % a year. The price currently implies free-cash-flow growth of -13.0 % 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 Shufersal (SAE) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Shufersal (-13.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shufersal (SAE)?
The free-cash-flow yield on the price is 17.48 %: that much free cash flow Shufersal produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shufersal (SAE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shufersal it is 53.14 ILS per share (as of Nov 3, 2026), against a price of 33.00 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 Shufersal stock overvalued or undervalued in 2026?
As of Nov 3, 2026, SAE trades below its calculated fair value: price 33.00 ILS, fair value 53.14 ILS, a gap of about +61% (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 SAE?
No. The price is what the market pays today (33.00 ILS); the fair value is what the company's own numbers justify (53.14 ILS). For Shufersal the two are 20.14 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is Shufersal worth?
The market values Shufersal at about 8.8B ILS (market capitalisation, as of Nov 3, 2026). Per share that is 33.00 ILS; our models calculate a fair value of 53.14 ILS per share.
What do the bullish and bearish scenarios say about SAE?
Our models span a range for Shufersal: cautious scenario 39.86 ILS, base 53.14 ILS, optimistic 66.43 ILS per share (as of Nov 3, 2026, price 33.00 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SAE?
Shufersal trades at a price-to-earnings ratio of 13.2 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 53.14 ILS is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 16.3. Other multiples: P/B 2.1, P/S 0.6, EV/EBITDA 6.8.
How solid is the balance sheet of Shufersal (SAE)?
Balance-sheet figures for Shufersal (as of Nov 3, 2026): return on equity 16.9%, debt of 0.34 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is SAE from its 52-week high?
Shufersal trades at 33.00 ILS, about 33% below its 52-week high of 49.59 ILS and 1% above the low of 32.60 ILS (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 53.14 ILS is for.
Which stocks are comparable to Shufersal?
From the same area (Consumer Defensive) we also value Loblaw Companies Limited, The Kroger Co, Woolworths Group, Koninklijke Ahold Delhaize N.V, 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 Shufersal stock attractive at the current price?
The data as of Nov 3, 2026: price 33.00 ILS, calculated fair value 53.14 ILS (+61%), Quality Score 61/100, 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 SAE calculated?
We run Shufersal 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 53.14 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. Shufersal currently trades 38% 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 Shufersal (SAE)?
The closing price on Nov 6, 2026 was 33.00 ILS. Our model-based fair value is 53.14 ILS, about +61% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shufersal right now?
The price is below even our cautious bear case (39.86 ILS). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Shufersal (SAE) come from?
Earnings per share at Shufersal grew +9.6 % a year from 2015 to 2025. Broken into its drivers: revenue per share +0.4 %, EBIT margin +7.8 %, tax rate −0.2 %, residual (interest, one-offs) +1.5 %. 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 Shufersal
How large is the market capitalisation of Shufersal (SAE)?
The market capitalisation of Shufersal is 8.8B 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 Shufersal (SAE)?
The price-to-sales ratio of Shufersal is 0.61 (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 Shufersal (SAE)?
Earnings per share at Shufersal are 2.50 ILS (price ÷ EPS = P/E 13.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shufersal (SAE)?
The dividend yield of Shufersal is 5.7% (payout 74.8%). 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 Shufersal (SAE)?
The net margin of Shufersal is 4.6% (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 Shufersal (SAE)?
The return on equity (ROE) of Shufersal is 16.9% (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 Shufersal (SAE)?
On an EBIT basis the return on assets of Shufersal is 5.1% (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 Shufersal (SAE)?
The operating margin of Shufersal is 4.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shufersal (SAE)?
Revenue at Shufersal is growing −7.5% versus a year earlier (3y avg −0.4%). 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 Shufersal (SAE)?
Earnings per share at Shufersal are growing −34.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shufersal (SAE) carry?
The net debt of Shufersal is 4.6B ILS (fiscal year 2025, ≈ 3.0 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 Shufersal in the live analysis
One click puts Shufersal on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026