EN DE

Brimag Digital Age Ltd (BRMG) Fair Value & Analysis

Technology · Il · Market cap 196M ILA

BD Brimag Digital Age Ltd BRMG · TA
Price20.57 ILA
Fair Value39.91 ILA
Upside+94.0%
Quality60/100
Watch Brimag Digital Age Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.1% net margin
Low debt · generates free cash flow
0.07% dividend yield
Ranks above peers (10/14)
Narrow moat 42/100
Evidence: High Range 25.93 ILA – 53.56 ILA Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Fair value updated Jul 14, 2026, revised from 38.32 ILA to 39.91 ILA (+4.1%) since Jun 25, 2026. Share price +5.1% over the past month.

A solid business, screening 94% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (25.93 ILA). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (25.93 ILA to 53.56 ILA) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

33.19 ILA 8.30 ILA Fair Value 39.91 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 8.30 ILA – 33.19 ILA · fair‑value band 25.93 ILA – 53.56 ILA · the 20.57 ILA price screens below the 39.91 ILA fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Brimag Digital Age Ltd (BRMG) currently trades at 20.57 ILA, while our model-based Fair Value estimate is 39.91 ILA, implying the stock looks roughly 94.0% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Brimag Digital Age Ltd generated revenue of 431M ILA at a net margin of 6.4%. Revenue grew 7.4% year over year. It earns a return on equity of 10.3%. Net debt stands at 186M ILA. Fundamentals as of Jul 14, 2026

Our scenario range runs from 25.93 ILA (bear case) to 53.56 ILA (bull case); at 20.57 ILA, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. For context, the median of 10 Technology peers we cover trades at -18% fair-value upside, at 94%, BRMG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 16.35 ILA 20.53 ILA 26.75 ILA 80
Residual Income 22.33 ILA 23.87 ILA 26.16 ILA 76
Rev-Margin DCF 24.75 ILA 38.74 ILA 55.70 ILA 74
All 24 models by family
DCF Models
FCF DCF 15.92 ILA 20.37 ILA 27.54 ILA 38
Owner Earnings 33.21 ILA 42.15 ILA 56.54 ILA 31
5Y Revenue Exit 24.75 ILA 38.26 ILA 57.92 ILA 39
5Y EBITDA Exit 33.91 ILA 54.09 ILA 80.80 ILA 41
5Y P/E Exit 27.79 ILA 43.52 ILA 62.25 ILA 38
10Y Revenue Exit 19.70 ILA 28.18 ILA 37.36 ILA 36
10Y EBITDA Exit 25.17 ILA 36.54 ILA 48.81 ILA 37
10Y P/E Exit 21.99 ILA 30.95 ILA 39.53 ILA 35
Earnings-Based
Graham-Dodd 19.11 ILA 23.36 ILA 26.28 ILA 54
EPV 26.09 ILA 29.37 ILA 32.03 ILA 59
Dividend Discount
Gordon GGM 8.54 ILA 9.13 ILA 9.99 ILA 70
DDM Multi-Stage 8.54 ILA 9.89 ILA 11.56 ILA 61
Multiples
P/E Multiple 46.37 ILA 61.83 ILA 77.28 ILA 63
P/S Multiple 35.83 ILA 47.78 ILA 59.72 ILA 58
P/B Multiple 35.83 ILA 47.78 ILA 59.72 ILA 55
EV/EBIT 60.94 ILA 81.66 ILA 102.39 ILA 53
EV/EBITDA 58.74 ILA 78.73 ILA 98.72 ILA 54
EV/Revenue 35.74 ILA 51.58 ILA 67.42 ILA 43
Asset-Based
NCAV (Graham) 14.09 ILA 18.89 ILA 28.19 ILA 50
Growth DCF
Growth DCF 16.35 ILA 20.53 ILA 26.75 ILA 80
Rev-Margin DCF 24.75 ILA 38.74 ILA 55.70 ILA 74
Economic Profit
Residual Income 22.33 ILA 23.87 ILA 26.16 ILA 76
ROIC Compounder 26.09 ILA 29.48 ILA 32.78 ILA 72
Growth Earnings
Growth-Adj P/E 32.69 ILA 46.70 ILA 60.71 ILA 68

Widest divergence: Multiples (51.58 ILA) versus Dividend Discount (9.13 ILA). Highest evidence: Growth DCF (80).

Notify me when BRMG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 422M ILA
Revenue growth (YoY) -9.1%
Net margin 6.1%
Return on equity 9.8%
Free cash flow 23.2M ILA FY2025
P/E ratio 7.7
More key figures
Operating margin 7.5%
EPS (TTM) 2.61 ILA
Dividend yield 0.1%
EPS growth (YoY) -36.6%
Net debt 186M ILA FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 57 · Market factors (momentum, volatility) 38

Profitability 42
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 95
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Brimag Digital Age Ltd. imports, markets, and distributes home appliances and commercial air conditioning systems in Israel.

Full company description

Brimag Digital Age Ltd. imports, markets, and distributes home appliances and commercial air conditioning systems in Israel. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Brimag Digital Age Ltd reported revenue of 431M ILA in FY2025 versus 517M ILA in FY2021, a compound −4.5%/yr. Reported net income was 27.5M ILA in FY2025, compounding −17.3%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
431M ILS
Latest YoY
+6.9%
Avg. growth/yr (3Y) 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.
−5.9%
Avg. growth/yr (5Y) 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.
−3.2%
Avg. growth/yr (21Y) 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.
+6.5%
Revenue −4.5%/yr
FY21 517M ILA
FY22 517M ILA
FY23 463M ILA
FY24 403M ILA
FY25 431M ILA
Net income −17.3%/yr
FY21 58.8M ILA
FY22 25.9M ILA
FY23 −25.0K ILA
FY24 29.2M ILA
FY25 27.5M ILA
Character of growth · EPS growth decomposed (2014-2025) +4.0 % p.a.
Revenue per share −1.3 pp

of which total revenue −1.6 pp · buybacks/dilution +0.3 pp

EBIT margin +0.4 pp
Tax rate +2.2 pp
Residual (interest, one-offs) +2.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch BRMG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Digital Age Ltd Fair Value". https://www.fairvalue-calculator.com/stock/BRMG

Peer Group

Electronics & Computer Distribution · 151 stocks

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.

Quality Score 60 · Above median
Fair Value upside +94% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 4% · Above median
Net margin (TTM) 6% · Top 25%
Operating margin (TTM) 7% · Top 25%
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/E (TTM) 7.7× · Cheaper than 75% of peers
P/B 0.23× · Cheaper than 75% of peers
P/S (TTM) 0.15× · Cheaper than median
P/FCF 2.8× · Pricier than median
EV/EBITDA 1.7× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 14
FUTURE 0 · sector 57
PAST 39 · sector 36
HEALTH 96 · sector 98
DIVIDEND 1 · sector 39

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Unisplendour Corporation 000938 ¥38.59 ¥11.79 -69%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Insight Enterprises, Inc NSIT $114.65 $104.19 -9%

Compare Brimag Digital Age Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Brimag Digital Age Ltd (BRMG) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 39.91 ILA versus a price of 20.57 ILA, about +94% (undervalued).
What is the fair value of BRMG?
Our model-based fair value for Brimag Digital Age Ltd is 39.91 ILA (as of Jul 14, 2026), built from audited fundamentals. The current price is 20.57 ILA.
What is the quality score of BRMG?
Brimag Digital Age Ltd has a Quality Score of 60/100. 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 revenue of Brimag Digital Age Ltd (BRMG)?
Brimag Digital Age Ltd reported trailing-twelve-month revenue of about 431M ILS (latest available figure, as of Jul 14, 2026).
What is the net profit margin of BRMG?
The net profit margin of Brimag Digital Age Ltd is about 6.4%, meaning it keeps roughly 6.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Brimag Digital Age Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.