EN DE

Danel (Adir Yeoshua) Ltd (DANE) Fair Value & Analysis

Healthcare · Il · Market cap 2.7B ILA

DA Danel (Adir Yeoshua) Ltd DANE · TA
Price453.70 ILA
Fair Value411.78 ILA
Upside-9.2%
Quality67/100
Watch Danel (Adir Yeoshua) Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.3% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 59/100
Evidence: High Range 308.84 ILA – 514.73 ILA Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 29 days ago

Share price −10.3% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 308.84 ILA (bear) to 514.73 ILA (bull), base 411.78 ILA. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 67/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

730.83 ILA 216.20 ILA Fair Value 411.78 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 216.20 ILA – 730.83 ILA · fair‑value band 308.84 ILA – 514.73 ILA · the 453.70 ILA price screens above the 411.78 ILA fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Danel (Adir Yeoshua) Ltd (DANE) currently trades at 453.70 ILA, while our model-based Fair Value estimate is 411.78 ILA, implying the stock looks roughly 9.2% fairly valued today. The Quality Score stands at 67/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Danel (Adir Yeoshua) Ltd generated revenue of 2.9B ILA at a net margin of 4.3%. Revenue grew 3.7% year over year. It earns a return on equity of 28.4%. Net debt stands at 113M ILA. Fundamentals as of Jul 11, 2026

Our scenario range runs from 308.84 ILA (bear case) to 514.73 ILA (bull case); at 453.70 ILA, the current price sits within 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 Healthcare peers we cover trades at 11% fair-value upside, at -9%, DANE screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 313.49 ILA 499.76 ILA 792.49 ILA 80
Residual Income 116.99 ILA 143.28 ILA 401.96 ILA 76
Rev-Margin DCF 327.42 ILA 542.66 ILA 813.48 ILA 74
All 26 models by family
DCF Models
FCF DCF 314.71 ILA 516.09 ILA 842.82 ILA 38
Owner Earnings 277.27 ILA 452.18 ILA 735.96 ILA 31
5Y Revenue Exit 327.42 ILA 547.62 ILA 843.17 ILA 39
5Y EBITDA Exit 425.85 ILA 745.98 ILA 1,143 ILA 41
5Y P/E Exit 312.58 ILA 517.70 ILA 747.02 ILA 38
10Y Revenue Exit 310.07 ILA 513.07 ILA 816.19 ILA 36
10Y EBITDA Exit 383.21 ILA 653.33 ILA 1,056 ILA 37
10Y P/E Exit 310.45 ILA 491.91 ILA 739.22 ILA 35
Earnings-Based
Graham-Dodd 133.34 ILA 570.59 ILA 779.48 ILA 54
Lynch FV 145.91 ILA 208.44 ILA 270.97 ILA 50
PEG = 1.0 145.91 ILA 208.44 ILA 270.97 ILA 46
EPV 269.67 ILA 307.54 ILA 340.20 ILA 59
Dividend Discount
Gordon GGM 118.90 ILA 236.92 ILA 358.77 ILA 70
DDM Multi-Stage 118.90 ILA 204.75 ILA 250.09 ILA 61
Multiples
P/E Multiple 308.84 ILA 411.78 ILA 514.73 ILA 63
P/S Multiple 250.01 ILA 333.35 ILA 416.68 ILA 58
P/B Multiple 250.01 ILA 333.35 ILA 416.68 ILA 55
EV/EBIT 466.00 ILA 611.38 ILA 756.76 ILA 53
EV/EBITDA 526.96 ILA 692.66 ILA 858.35 ILA 54
EV/Revenue 341.15 ILA 474.56 ILA 607.96 ILA 43
Asset-Based
NCAV (Graham) 42.55 ILA 57.02 ILA 85.10 ILA 50
Growth DCF
Growth DCF 313.49 ILA 499.76 ILA 792.49 ILA 80
Rev-Margin DCF 327.42 ILA 542.66 ILA 813.48 ILA 74
Economic Profit
Residual Income 116.99 ILA 143.28 ILA 401.96 ILA 76
ROIC Compounder 289.44 ILA 354.57 ILA 427.95 ILA 72
Growth Earnings
Growth-Adj P/E 244.87 ILA 349.81 ILA 454.75 ILA 68

Widest divergence: DCF Models (516.09 ILA) versus Asset-Based (57.02 ILA). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.9B ILA
Revenue growth (YoY) +3.7%
Net margin 4.3%
Return on equity 28.4%
Free cash flow 143M ILA FY2025
P/E ratio 18.9
More key figures
Operating margin 8.1%
EPS (TTM) 24.60 ILA
Dividend yield 0.1%
EPS growth (YoY) +31.6%
Net debt 113M ILA FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 65 · Market factors (momentum, volatility) 43

Profitability 65
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 66
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

Danel (Adir Yeoshua) Ltd provides human resources services in Israel. The company provides recruitment, placement, and employment services in the areas of finance, insurance, administration, senior management, high-tech, biotech, cleantech, as well as outsourcing project management services, technological employee employment services, and occupational and …

Full company description

Danel (Adir Yeoshua) Ltd provides human resources services in Israel. The company provides recruitment, placement, and employment services in the areas of finance, insurance, administration, senior management, high-tech, biotech, cleantech, as well as outsourcing project management services, technological employee employment services, and occupational and computerized diagnostic services; payroll services; and nursing and medical services to disabled seniors, ministry of defense beneficiaries, and others. It also manages and operates dormitories and hostels, schools, rehabilitation and therapeutic day centers; and provides Referrals to special schools for complex populations, such as multisystemic learning disabilities, moderate-low functioning autism, intellectual disabilities, mental/emotional difficulties, and behavioral disorders. In addition, the company provides medical services, including surgical activities in ophthalmology field. Danel (Adir Yeoshua) Ltd was incorporated in 1974 and is based in Ramat Gan, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Danel (Adir Yeoshua) Ltd reported revenue of 2.9B ILA in FY2025 versus 2.3B ILA in FY2021, a compound +6.1%/yr. Reported net income was 117M ILA in FY2025, compounding −9.5%/yr from FY2021.

Growth Quality 76/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.9B ILS
Latest YoY
+4.8%
Avg. growth/yr (3Y)
+7.1%
Avg. growth/yr (5Y)
+7.9%
Avg. growth/yr (21Y)
+10.3%
Revenue +6.1%/yr
FY21 2.3B ILA
FY22 2.4B ILA
FY23 2.5B ILA
FY24 2.8B ILA
FY25 2.9B ILA
Net income −9.5%/yr
FY21 174M ILA
FY22 116M ILA
FY23 −11.2M ILA
FY24 20.5M ILA
FY25 117M ILA

Watch DANE: 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). "Danel (Adir Yeoshua) Ltd Fair Value". https://www.fairvalue-calculator.com/stock/DANE

Peer Group

Medical Care Facilities · 262 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 67 · Top 25%
Fair Value upside −9% · Below median
Return on equity (TTM) 28% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 4% · Below median
Operating margin (TTM) 8% · Below median
Revenue growth 4% · Below median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/E (TTM) 18.4× · Cheaper than median
P/B 1.74× · Pricier than median
P/S (TTM) 0.30× · Cheaper than 75% of peers
P/FCF 6.2× · Pricier than median
EV/EBITDA 2.9× · 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 21 · sector 22
FUTURE 19 · sector 24
PAST 100 · sector 30
HEALTH 97 · sector 90
DIVIDEND 1 · sector 38

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 Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc HCA $378.85 $554.93 +46%
Fresenius SE FRE €41.73 €32.15 -23%
Dr. Sulaiman Al Habib Medical Services Group 4013 235.00 SAR 112.37 SAR -52%
IHH Healthcare Berhad, an investment holding company, Q0F 2.58 SGD 1.44 SGD -44%
Tenet Healthcare Corporation THC $194.91 $338.05 +73%
Rede D'Or São Luiz S.A RDOR3 R$36.01 R$47.31 +31%
DaVita Inc DVA $231.61 $255.97 +11%
Apollo Hospitals Enterprise Limited APOLLOHOSP ₹8,955 ₹2,955 -67%
Fresenius Medical Care AG FMS $24.68 $45.60 +85%
Aier Eye Hospital Group 300015 ¥8.68 ¥7.67 -12%

Compare Danel (Adir Yeoshua) Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Danel (Adir Yeoshua) Ltd (DANE) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 411.78 ILA versus a price of 453.70 ILA, about −9% (fairly valued).
What is the fair value of DANE?
Our model-based fair value for Danel (Adir Yeoshua) Ltd is 411.78 ILA (as of Jul 11, 2026), built from audited fundamentals. The current price is 453.70 ILA.
What is the quality score of DANE?
Danel (Adir Yeoshua) Ltd has a Quality Score of 67/100. 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 Danel (Adir Yeoshua) Ltd (DANE)?
Danel (Adir Yeoshua) Ltd reported trailing-twelve-month revenue of about 2.9B ILS (latest available figure, as of Jul 11, 2026).
What is the net profit margin of DANE?
The net profit margin of Danel (Adir Yeoshua) Ltd is about 4.3%, meaning it keeps roughly 4.3% of revenue as net income. Based on the latest reported figures.
Does Danel (Adir Yeoshua) Ltd pay a dividend?
Danel (Adir Yeoshua) Ltd currently shows a dividend yield of about 0.05% relative to its recent price (as of Jul 11, 2026).

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 Danel (Adir Yeoshua) 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.