G1 Secure Solutions Ltd (GOSS) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of G1 Secure Solutions Ltd ILS 32.97, price ILS 10.99, upside +200.0%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 2.91 ILA – 12.11 ILA · fair‑value band 19.70 ILA – 53.58 ILA · the 10.99 ILA price screens below the 32.97 ILA fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow G1 Secure Solutions in your weekly email
Every Wednesday you see whether G1 Secure Solutions is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
G1 Secure Solutions Ltd provides security and safety services in Israel.
Show more
G1 Secure Solutions Ltd provides security and safety services in Israel. It offers security cameras, alarm systems, home alarm systems, security cameras and digital recording, home security cameras, intercom systems, emergency systems and services, analytics systems, cameras for detecting flammable liquid leaks, fire detection safety systems, suction systems, fire detection systems conventional fire detection systems, smoke detector, cleaning escalators and moving walks, elevator cleaning, window cleaning, steam washing, polish, industrial and deep carpet cleaning, removing oil stains, mirroring systems, magnetometer meter for metal detection, vehicle identification system, access control system, perimeter intrusion detection systems, industrial control systems, energy, distress, room, and building control systems. The company also provides theft prevention systems, display protection systems, tags and stickers, protecting libraries, AI video-based crowd counting systems, physical security solutions, risk analysis, national security center, mounted security patrol unit, security service for communities and neighborhoods, physical security, hotline services, protection systems, multimedia systems, cleaning, and communication infrastructure. G1 Secure Solutions Ltd was incorporated in 1937 and is based in Petah Tikva, Israel.
Stock analysis
G1 Secure Solutions Ltd (GOSS) currently trades at 10.99 ILA, while our model-based Fair Value estimate is 32.97 ILA, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 89.27 ILA per share, and 25 of the 26 models we run sit above the 10.99 ILA price.
Bear case: the Asset-Based group reads lowest at 5.21 ILA, and 1 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 19.70 ILA (bear) to 53.58 ILA (bull), the price of 10.99 ILA sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
G1 Secure Solutions Ltd reported revenue of 3.9B ILS in FY2025 versus 805M ILS in FY2021, a compound +48.8%/yr. Reported net income was 150M ILS in FY2025, compounding +56.5%/yr from FY2021.
Key figures
Market cap 888M ILA · P/E ratio 22.4 · P/S ratio 0.86 · EPS (TTM) 0.4900 ILA · Dividend yield 2.1% · Net margin 3.8% · Return on equity 23.4% · Return on assets (EBIT) 9.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 9% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −12% fair-value upside, at 200%, GOSS screens cheaper than that median.
Fair Value models
Bear 19.70 ILAFair Value 32.97 ILABull 53.58 ILA
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.1887 ILS per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+308.8%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+68.3%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+36.9%
Start year 2020 (pandemic). Over 10 years: +17.8% a year
Revenue growth 10 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+17.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+3.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.7%
Dividend (yield on the price)2.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.31% vs 15%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 6%
2025 sits 384% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−18.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Israel: IMF forecast 2.1% a year to 2030, 1.7% from 2016 to 2025) that is about −20.5% a year for the price.
Compare G1 Secure Solutions Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Security & Protection Services · 115 stocks
P/B0.46× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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.
Is G1 Secure Solutions Ltd (GOSS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 32.97 ILA versus a price of 10.99 ILA, about +200% upside (undervalued).
What is the fair value of GOSS?
Our model-based fair value for G1 Secure Solutions Ltd is 32.97 ILA (as of Sep 24, 2026), built from audited fundamentals. The current price: 10.99 ILA.
What is the quality score of GOSS?
G1 Secure Solutions Ltd has a Quality Score of 62/100. 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 price target for G1 Secure Solutions Ltd (GOSS)?
Our model-based price target is the fair value of 32.97 ILA (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 19.70 ILA, optimistic scenario 53.58 ILA. It is a calculation from audited fundamentals, not an analyst target.
What is the G1 Secure Solutions Ltd stock forecast for 2026?
Our models put fair value at 32.97 ILA, about +200% upside versus a price of 10.99 ILA (undervalued). Cautious scenario 19.70 ILA, optimistic scenario 53.58 ILA. The calculation is refreshed regularly with new filings.
Does G1 Secure Solutions Ltd pay a dividend?
G1 Secure Solutions Ltd currently shows a dividend yield of about 2.12% relative to its recent price (as of Sep 24, 2026).
What growth is priced into G1 Secure Solutions Ltd (GOSS)?
For today's price to be fair in a discounted-cash-flow model, G1 Secure Solutions Ltd would have to grow free cash flow by -18.9 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +36.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of GOSS use?
Our models discount G1 Secure Solutions Ltd at 11.6 %: a base by market capitalisation (small), damped by beta 0.20, country premium for Israel. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For G1 Secure Solutions Ltd that is -18.9 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has G1 Secure Solutions Ltd (GOSS) delivered so far?
Over the past 5 years revenue at G1 Secure Solutions Ltd grew +36.9 % a year. The price currently implies -18.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of G1 Secure Solutions Ltd (GOSS) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into G1 Secure Solutions Ltd (-18.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of G1 Secure Solutions Ltd (GOSS)?
The free-cash-flow yield on the price is 27.76 %: that much free cash flow G1 Secure Solutions Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of G1 Secure Solutions Ltd (GOSS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For G1 Secure Solutions Ltd it is 32.97 ILA per share (as of Sep 24, 2026), against a price of 10.99 ILA. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is G1 Secure Solutions Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, GOSS trades below its calculated fair value: price 10.99 ILA, fair value 32.97 ILA, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of GOSS?
No. The price is what the market pays today (10.99 ILA); the fair value is what the company's own numbers justify (32.97 ILA). For G1 Secure Solutions Ltd the two are 21.98 ILA per share apart. That gap is exactly why we show both numbers side by side.
How much is G1 Secure Solutions Ltd worth?
The market values G1 Secure Solutions Ltd at about 888M ILA (market capitalisation, as of Sep 24, 2026). Per share that is 10.99 ILA; our models calculate a fair value of 32.97 ILA per share.
What do the bullish and bearish scenarios say about GOSS?
Our models span a range for G1 Secure Solutions Ltd: cautious scenario 19.70 ILA, base 32.97 ILA, optimistic 53.58 ILA per share (as of Sep 24, 2026, price 10.99 ILA). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GOSS?
G1 Secure Solutions Ltd trades at a price-to-earnings ratio of 22.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 32.97 ILA is built from several models across several years. Other multiples: P/B 0.5, P/S 0.3, EV/EBITDA 4.1.
How solid is the balance sheet of G1 Secure Solutions Ltd (GOSS)?
Balance-sheet figures for G1 Secure Solutions Ltd (as of Sep 24, 2026): return on equity 23.4%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is GOSS from its 52-week high?
G1 Secure Solutions Ltd trades at 10.99 ILA, about 9% below its 52-week high of 12.11 ILA and 40% above the low of 7.87 ILA (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 32.97 ILA is for.
Which stocks are comparable to G1 Secure Solutions Ltd?
From the same area (Industrials) we also value Verisure plc, Allegion plc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is G1 Secure Solutions Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 10.99 ILA, calculated fair value 32.97 ILA (+200%), Quality Score 62/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of GOSS calculated?
We run G1 Secure Solutions Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 32.97 ILA, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. G1 Secure Solutions Ltd currently trades 200 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of G1 Secure Solutions Ltd (GOSS)?
The closing price on Sep 24, 2026 was 10.99 ILA. Our model-based fair value is 32.97 ILA, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with G1 Secure Solutions Ltd right now?
The price is below even our cautious bear case (19.70 ILA). The market is more pessimistic than our downside scenario. The model range is unusually wide (19.70 ILA to 53.58 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of G1 Secure Solutions Ltd (GOSS) come from?
Earnings per share at G1 Secure Solutions Ltd grew +7.2 % a year from 2015 to 2025. Broken into its drivers: revenue per share +11.5 %, EBIT margin −1.9 %, tax rate +0.1 %, residual (interest, one-offs) −2.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of G1 Secure Solutions Ltd
How large is the market capitalisation of G1 Secure Solutions Ltd (GOSS)?
The market capitalisation of G1 Secure Solutions Ltd is 888M ILA. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of G1 Secure Solutions Ltd (GOSS)?
The price-to-sales ratio of G1 Secure Solutions Ltd is 0.86 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of G1 Secure Solutions Ltd (GOSS)?
Earnings per share at G1 Secure Solutions Ltd are 0.4900 ILA (price ÷ EPS = P/E 22.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of G1 Secure Solutions Ltd (GOSS)?
The dividend yield of G1 Secure Solutions Ltd is 2.1% (payout 47.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of G1 Secure Solutions Ltd (GOSS)?
The net margin of G1 Secure Solutions Ltd is 3.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of G1 Secure Solutions Ltd (GOSS)?
The return on equity (ROE) of G1 Secure Solutions Ltd is 23.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of G1 Secure Solutions Ltd (GOSS)?
On an EBIT basis the return on assets of G1 Secure Solutions Ltd is 9.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of G1 Secure Solutions Ltd (GOSS)?
The operating margin of G1 Secure Solutions Ltd is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at G1 Secure Solutions Ltd (GOSS)?
Revenue at G1 Secure Solutions Ltd is growing +4.8% versus a year earlier (3y avg +68.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at G1 Secure Solutions Ltd (GOSS)?
Earnings per share at G1 Secure Solutions Ltd are growing −7.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does G1 Secure Solutions Ltd (GOSS) carry?
The net debt of G1 Secure Solutions Ltd is 355M ILA (fiscal year 2025, ≈ 1.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
