Danya Cebus Ltd (DNYA) Fair Value & Analysis
Industrials · Il · Market cap 4.0B ILA
Fair value as of: Jul 16, 2026
From 17 valuation models · updated 24 days ago
Share price −10.2% over the past month.
Below-average quality, and screening another 26% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (117.36 ILA). The favourable scenario is already priced in.
- Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (47.64 ILA to 117.36 ILA) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.
How to read this chart
60‑month range 47.69 ILA – 199.35 ILA · fair‑value band 47.64 ILA – 117.36 ILA · the 122.40 ILA price screens above the 90.28 ILA fair value. Dashed = 300-day average. As of Jul 16, 2026.
Analysis
Danya Cebus Ltd (DNYA) currently trades at 122.40 ILA, while our model-based Fair Value estimate is 90.28 ILA, implying the stock looks roughly 26.2% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Industrials 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, Danya Cebus Ltd generated revenue of 6.5B ILA at a net margin of 2.6%. Revenue declined 0.7% year over year. It earns a return on equity of 19.6%. The balance sheet holds a net cash position of 227M ILA. Fundamentals as of Jul 16, 2026
Our scenario range runs from 47.64 ILA (bear case) to 117.36 ILA (bull case); at 122.40 ILA, the current price sits above 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 Industrials peers we cover trades at -45% fair-value upside, at -26%, DNYA 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.
All 17 models by family
Widest divergence: DCF Models (133.14 ILA) versus Asset-Based (18.50 ILA). Highest evidence: Residual Income (76).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 46 · Market factors (momentum, volatility) 36
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
Danya Cebus Ltd. operates as a construction and infrastructure company in Israel and internationally. It undertakes infrastructure projects, including road paving, building railway infrastructure, construction of bridges, parking lots, tunnel mining, and associated infrastructure development, as well as commercial, industrial, and residential …
Full company description
Danya Cebus Ltd. operates as a construction and infrastructure company in Israel and internationally. It undertakes infrastructure projects, including road paving, building railway infrastructure, construction of bridges, parking lots, tunnel mining, and associated infrastructure development, as well as commercial, industrial, and residential infrastructures. The company also engages in the design and execution of integrated electromechanical systems; concrete pumps array, lease of tower cranes, external elevators services, and skyscrapers and building equipment; residential projects for rent or sale; the execution of underground works that include foundation, deposition, and works related to advanced geotechnics; and production of aluminum elements and windows. In addition, it provides preconstruction services, including review of plans, schedules, logistical planning, and design; construction services comprising project, contract, on-site logistics, and on-site safety management services, as well as equipment and materials; consulting services, such as project analysis survey, quality control, and schedule analysis; and human resource solutions. The company was incorporated in 1997 and is headquartered in Or Yehuda, Israel. Danya Cebus Ltd. operates as a subsidiary of Africa Israel Investments Ltd.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Danya Cebus Ltd reported revenue of 6.5B ILA in FY2025 versus 4.1B ILA in FY2021, a compound +12.5%/yr. Reported net income was 169M ILA in FY2025, compounding −5.7%/yr from FY2021.
DNYA screens 26% overvalued. Compare with Larsen & Toubro Limited →
Peer Group
Engineering & Construction · 837 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.
Valuation Multiples vs Engineering & Construction median · lower = cheaper
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: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Larsen & Toubro Limited LT | ₹3,815 | ₹1,994 | -48% |
| Samsung C&T Corporation 028260 | 346,000 KRW | 268,779 KRW | -22% |
| Hyundai Engineering & Construction Co 000720 | 99,000 KRW | 63,993 KRW | -35% |
| United Integrated Services Co 2404 | 1,250 TWD | 925.62 TWD | -26% |
| Samsung E&A Co 028050 | 42,550 KRW | 44,840 KRW | +5% |
| Rail Vikas Nigam Limited RVNL | ₹232.67 | ₹61.46 | -74% |
| Daewoo Engineering & Construction Co 047040 | 16,240 KRW | 6,507 KRW | -60% |
| NBCC (India) Limited NBCC | ₹96.32 | ₹48.22 | -50% |
| Cemindia Projects Limited CEMPRO | ₹1,330 | ₹730.69 | -45% |
| KEPCO Engineering & Construction Company 052690 | 92,700 KRW | 20,172 KRW | -78% |
Compare Danya Cebus Ltd with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Danya Cebus Ltd (DNYA) overvalued or undervalued?
What is the fair value of DNYA?
What is the quality score of DNYA?
What is the revenue of Danya Cebus Ltd (DNYA)?
What is the net profit margin of DNYA?
Does Danya Cebus Ltd pay a dividend?
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.
Track Danya Cebus 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.