EN DE

El-Mor Electric Installation & Services (1986) Ltd (ELMR) Fair Value & Analysis

Industrials · Il · Market cap 1.1B ILA

EM El-Mor Electric Installation & Services (1986) Ltd ELMR · TA
Price29.89 ILA
Fair Value20.09 ILA
Upside-32.8%
Quality55/100
Watch El-Mor Electric Installation & Services (1986) Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Narrow moat 38/100
Evidence: High Range 14.88 ILA – 25.11 ILA Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 28 days ago

Share price −14.2% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (25.11 ILA). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

37.36 ILA 8.77 ILA Fair Value 20.09 ILA Feb 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

54‑month range 8.77 ILA – 37.36 ILA · fair‑value band 14.88 ILA – 25.11 ILA · the 29.89 ILA price screens above the 20.09 ILA fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

El-Mor Electric Installation & Services (1986) Ltd (ELMR) currently trades at 29.89 ILA, while our model-based Fair Value estimate is 20.09 ILA, implying the stock looks roughly 32.8% overvalued today. The Quality Score stands at 55/100 (solid 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, El-Mor Electric Installation & Services (1986) Ltd generated revenue of 814M ILA at a net margin of 3.2%. Revenue grew 11.2% year over year. It earns a return on equity of 9.2%. The balance sheet holds a net cash position of 17.0M ILA. Fundamentals as of Jul 13, 2026

Our scenario range runs from 14.88 ILA (bear case) to 25.11 ILA (bull case); at 29.89 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 -33%, ELMR 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 11.23 ILA 17.73 ILA 26.62 ILA 80
Residual Income 7.14 ILA 7.96 ILA 11.40 ILA 76
Rev-Margin DCF 14.32 ILA 24.53 ILA 38.64 ILA 74
All 26 models by family
DCF Models
FCF DCF 11.50 ILA 17.78 ILA 30.65 ILA 38
Owner Earnings 16.69 ILA 28.20 ILA 47.43 ILA 31
5Y Revenue Exit 14.32 ILA 25.03 ILA 40.33 ILA 39
5Y EBITDA Exit 16.27 ILA 29.30 ILA 46.55 ILA 41
5Y P/E Exit 15.02 ILA 26.55 ILA 40.51 ILA 38
10Y Revenue Exit 12.73 ILA 22.15 ILA 38.05 ILA 36
10Y EBITDA Exit 14.34 ILA 25.12 ILA 43.11 ILA 37
10Y P/E Exit 13.56 ILA 23.21 ILA 38.20 ILA 35
Earnings-Based
Graham-Dodd 6.50 ILA 36.87 ILA 51.24 ILA 54
Lynch FV 10.35 ILA 14.79 ILA 19.23 ILA 50
PEG = 1.0 10.35 ILA 14.79 ILA 19.23 ILA 46
EPV 11.31 ILA 12.46 ILA 13.42 ILA 59
Dividend Discount
Gordon GGM 3.65 ILA 6.58 ILA 9.06 ILA 70
DDM Multi-Stage 3.65 ILA 6.01 ILA 7.03 ILA 61
Multiples
P/E Multiple 15.07 ILA 20.09 ILA 25.11 ILA 63
P/S Multiple 12.20 ILA 16.26 ILA 20.33 ILA 58
P/B Multiple 12.20 ILA 16.26 ILA 20.33 ILA 55
EV/EBIT 21.09 ILA 27.16 ILA 33.22 ILA 53
EV/EBITDA 20.04 ILA 25.75 ILA 31.47 ILA 54
EV/Revenue 15.88 ILA 21.45 ILA 27.01 ILA 43
Asset-Based
NCAV (Graham) 4.13 ILA 5.53 ILA 8.26 ILA 50
Growth DCF
Growth DCF 11.23 ILA 17.73 ILA 26.62 ILA 80
Rev-Margin DCF 14.32 ILA 24.53 ILA 38.64 ILA 74
Economic Profit
Residual Income 7.14 ILA 7.96 ILA 11.40 ILA 76
ROIC Compounder 12.49 ILA 15.62 ILA 19.67 ILA 72
Growth Earnings
Growth-Adj P/E 15.44 ILA 22.06 ILA 28.67 ILA 68

Widest divergence: DCF Models (25.03 ILA) versus Asset-Based (5.53 ILA). Highest evidence: Growth DCF (80).

Notify me when ELMR reaches fair value

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

Key figures & financial health

Revenue (TTM) 814M ILA
Revenue growth (YoY) +11.2%
Net margin 3.2%
Return on equity 9.2%
Free cash flow 27.4M ILA FY2025
P/E ratio 43.2
More key figures
Operating margin 4.5%
EPS (TTM) 0.7300 ILA
Dividend yield 0.0%
EPS growth (YoY) -77.4%
Net cash 17.0M ILA FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 55 · Market factors (momentum, volatility) 73

Profitability 44
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 84
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

El-Mor Electric Installation & Services (1986) Ltd. operates in the energy, infrastructure, and communications business in Israel.

Full company description

El-Mor Electric Installation & Services (1986) Ltd. operates in the energy, infrastructure, and communications business in Israel. It undertakes the construction and implementation of energy, electricity, and air-conditioning projects in various fields, such as power plants, renewable and solar energy, industry, telecom, high-tech, commercial and public buildings, military and defense facilities, electrical and telecom infrastructure, and street lighting. The company also constructs substations; contracts photovoltaic solar plants; manufactures and assembles power electrical boards, distribution switchboards, and automation and MCC boards; and operates energy, electrical, and electro-mechanical projects. In addition, it engages in transforming organic waste into energy using pyrolysis and gasification solutions. El-Mor Electric Installation & Services (1986) Ltd. was incorporated in 1967 and is based in Ashkelon, Israel. El-Mor Electric Installation & Services (1986) Ltd. is a subsidiary of Rapac Communication & Infrastructure Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

El-Mor Electric Installation & Services (1986) Ltd reported revenue of 795M ILA in FY2025 versus 331M ILA in FY2021, a compound +24.5%/yr. Reported net income was 35.1M ILA in FY2025, compounding −13.5%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
795M ILS
Latest YoY
+9.7%
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.
+17.6%
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.
+15.1%
Avg. growth/yr (11Y) 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.
+13.5%
Revenue +24.5%/yr
FY21 331M ILA
FY22 489M ILA
FY23 561M ILA
FY24 725M ILA
FY25 795M ILA
Net income −13.5%/yr
FY21 62.6M ILA
FY22 31.0M ILA
FY23 35.9M ILA
FY24 38.3M ILA
FY25 35.1M ILA
Character of growth · EPS growth decomposed (2014-2025) +2.2 % p.a.
Revenue per share +7.6 pp

of which total revenue +12.9 pp · buybacks/dilution −5.3 pp

EBIT margin +0.5 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −6.0 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).

ELMR screens 33% overvalued. Compare with Larsen & Toubro 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). "El-Mor Electric Installation & Services (1986) Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ELMR

Peer Group

Engineering & Construction · 839 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 · Above median
Fair Value upside −33% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 11% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 40.9× · Pricier than 75% of peers
P/B 1.18× · Cheaper than median
P/S (TTM) 0.44× · Cheaper than median
P/FCF 13.0× · Pricier than 75% of peers
EV/EBITDA 4.6× · 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 16
FUTURE 56 · sector 17
PAST 37 · sector 26
HEALTH 97 · sector 94
DIVIDEND 0 · sector 33

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.

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 13, 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 El-Mor Electric Installation & Services (1986) Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 El-Mor Electric Installation & Services (1986) Ltd (ELMR) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 20.09 ILA versus a price of 29.89 ILA, about −33% (overvalued).
What is the fair value of ELMR?
Our model-based fair value for El-Mor Electric Installation & Services (1986) Ltd is 20.09 ILA (as of Jul 13, 2026), built from audited fundamentals. The current price is 29.89 ILA.
What is the quality score of ELMR?
El-Mor Electric Installation & Services (1986) Ltd 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 El-Mor Electric Installation & Services (1986) Ltd (ELMR)?
El-Mor Electric Installation & Services (1986) Ltd reported trailing-twelve-month revenue of about 814M ILS (latest available figure, as of Jul 13, 2026).
What is the net profit margin of ELMR?
The net profit margin of El-Mor Electric Installation & Services (1986) Ltd is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.
Does El-Mor Electric Installation & Services (1986) Ltd pay a dividend?
El-Mor Electric Installation & Services (1986) Ltd currently shows a dividend yield of about 0.02% relative to its recent price (as of Jul 13, 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 El-Mor Electric Installation & Services (1986) 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.