EN DE

Delek Group (DLEKG) Fair Value & Analysis

Energy · Il · Market cap 1.4B ILA

DG Delek Group DLEKG · TA
Price81.27 ILA
Fair Value56.93 ILA
Upside-29.9%
Quality55/100
Watch Delek Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 84.1% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (5/11)
Moderate moat 46/100
Evidence: Medium Range 36.65 ILA – 84.50 ILA Share as image

Fair value as of: Jul 31, 2026

From 23 valuation models · updated 9 days ago

Share price −90.1% over the past month.

A solid business, but screening 30% overvalued on our models.

What matters now

  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (36.65 ILA to 84.50 ILA) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8,061 ILA 80.42 ILA Fair Value 56.93 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 31, 2026.

How to read this chart

60‑month range 80.42 ILA – 8,061 ILA · fair‑value band 36.65 ILA – 84.50 ILA · the 81.27 ILA price screens above the 56.93 ILA fair value. Dashed = 300-day average. As of Jul 31, 2026.

Full chart & analysis →

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

Analysis

Delek Group (DLEKG) currently trades at 81.27 ILA, while our model-based Fair Value estimate is 56.93 ILA, implying the stock looks roughly 29.9% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Energy 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: medium).

Over the trailing twelve months, Delek Group generated revenue of 3.9B ILA at a net margin of 84.1%. Revenue declined 18.0% year over year. It earns a return on equity of 4.5%. Net debt stands at 9.8B ILA. Fundamentals as of Jul 31, 2026

Our scenario range runs from 36.65 ILA (bear case) to 84.50 ILA (bull case); at 81.27 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 Energy peers we cover trades at -26% fair-value upside, at -30%, DLEKG 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 56.81 ILA 88.12 ILA 138.49 ILA 80
Residual Income 104.09 ILA 145.09 ILA 894.78 ILA 76
Rev-Margin DCF 3.05 ILA 19.32 ILA 41.28 ILA 74
All 23 models by family
DCF Models
FCF DCF 53.36 ILA 86.25 ILA 143.79 ILA 38
Owner Earnings 114.68 ILA 165.22 ILA 253.61 ILA 31
5Y Revenue Exit 3.05 ILA 16.34 ILA 35.88 ILA 39
5Y EBITDA Exit 22.68 ILA 50.00 ILA 86.90 ILA 41
5Y P/E Exit 79.47 ILA 147.37 ILA 229.64 ILA 38
10Y Revenue Exit 23.92 ILA 36.27 ILA 48.31 ILA 36
10Y EBITDA Exit 35.47 ILA 55.76 ILA 76.70 ILA 37
10Y P/E Exit 67.12 ILA 112.14 ILA 156.08 ILA 35
Earnings-Based
Graham-Dodd 121.07 ILA 167.47 ILA 194.98 ILA 54
EPV 12.95 ILA 23.03 ILA 31.43 ILA 59
Dividend Discount
Gordon GGM 43.97 ILA 47.66 ILA 52.92 ILA 70
DDM Multi-Stage 43.97 ILA 53.57 ILA 65.13 ILA 61
Multiples
P/E Multiple 186.94 ILA 249.25 ILA 311.57 ILA 63
P/S Multiple 29.38 ILA 39.18 ILA 48.97 ILA 58
P/B Multiple 74.43 ILA 99.24 ILA 124.05 ILA 55
EV/EBIT 21.74 ILA 49.31 ILA 76.88 ILA 53
EV/EBITDA 8.88 ILA 32.16 ILA 55.45 ILA 54
Asset-Based
NCAV (Graham) 27.57 ILA 36.94 ILA 55.13 ILA 50
Growth DCF
Growth DCF 56.81 ILA 88.12 ILA 138.49 ILA 80
Rev-Margin DCF 3.05 ILA 19.32 ILA 41.28 ILA 74
Economic Profit
Residual Income 104.09 ILA 145.09 ILA 894.78 ILA 76
ROIC Compounder 12.95 ILA 23.03 ILA 31.43 ILA 72
Growth Earnings
Growth-Adj P/E 134.50 ILA 192.14 ILA 249.78 ILA 68

Widest divergence: Growth Earnings (192.14 ILA) versus Growth DCF (19.32 ILA). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.9B ILA
Revenue growth (YoY) -18.0%
Net margin 84.1%
Return on equity 4.5%
Free cash flow 2.5B ILA FY2025
P/E ratio 75.3
More key figures
Operating margin 4.0%
EPS (TTM) 11.20 ILA
Dividend yield 0.1%
EPS growth (YoY) +400%
Net debt 9.8B ILA FY2025

Figures from reported company fundamentals · as of Jul 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 20

Profitability 51
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

Delek Group Ltd., an energy company, engages in the exploration, development, production, and marketing of oil and natural gas in Israel and internationally.

Full company description

Delek Group Ltd., an energy company, engages in the exploration, development, production, and marketing of oil and natural gas in Israel and internationally. It holds interests in the Leviathan and Aphrodite reservoirs in Cyprus; assets oil offshore oil assets in the Mediterranean, as well as oil and gas reserves in the North Sea region; and treatment, and storage facilities. Delek Group Ltd. was founded in 1951 and is headquartered in Herzliya, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Delek Group reported revenue of 6.0B ILA in FY2025 versus 8.0B ILA in FY2021, a compound −7.0%/yr. Reported net income was 3.3B ILA in FY2025, compounding +22.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
6.0B ILS
Latest YoY
−50.1%
Avg. growth/yr (3Y)
−20.7%
Avg. growth/yr (5Y)
−2.2%
Avg. growth/yr (25Y)
+0.1%
Revenue −7.0%/yr
FY21 8.0B ILA
FY22 12.0B ILA
FY23 12.3B ILA
FY24 12.0B ILA
FY25 6.0B ILA
Net income +22.8%/yr
FY21 1.4B ILA
FY22 4.0B ILA
FY23 1.6B ILA
FY24 1.4B ILA
FY25 3.3B ILA

DLEKG screens 30% overvalued. Compare with CNOOC Limited →

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). "Delek Group Fair Value". https://www.fairvalue-calculator.com/stock/DLEKG

Peer Group

Oil & Gas E&P · 315 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 55 · Top 25%
Fair Value upside −30% · Below median
Return on equity (TTM) 4% · Above median
Return on assets 1% · Above median
Net margin (TTM) 84% · Top 25%
Operating margin (TTM) 4% · Below median
Revenue growth -18% · Below median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 1.37× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 700.4× · Pricier than 75% of peers
P/FCF 0.2× · 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 0 · sector 14
FUTURE 0 · sector 0
PAST 18 · sector 0
HEALTH 31 · sector 87
DIVIDEND 1 · sector 66

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

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

Oil & gas

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

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 31, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Delek Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 Delek Group (DLEKG) overvalued or undervalued?
As of Jul 31, 2026, our model estimates a fair value of 56.93 ILA versus a price of 81.27 ILA, about −30% (overvalued).
What is the fair value of DLEKG?
Our model-based fair value for Delek Group is 56.93 ILA (as of Jul 31, 2026), built from audited fundamentals. The current price is 81.27 ILA.
What is the quality score of DLEKG?
Delek Group has a Quality Score of 55/100. 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 Delek Group (DLEKG)?
Delek Group reported trailing-twelve-month revenue of about 3.9B ILS (latest available figure, as of Jul 31, 2026).
What is the net profit margin of DLEKG?
The net profit margin of Delek Group is about 84.1%, meaning it keeps roughly 84.1% of revenue as net income. Based on the latest reported figures.
Does Delek Group pay a dividend?
Delek Group currently shows a dividend yield of about 0.05% relative to its recent price (as of Jul 31, 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 Delek Group 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.