EN DE

Gav-Yam Lands Corp (GVYM) Fair Value & Analysis

Real Estate · Il · Market cap 8.1B ILA

GY Gav-Yam Lands Corp GVYM · TA
Price36.60 ILA
Fair Value26.71 ILA
Upside-27.0%
Quality59/100
Watch Gav-Yam Lands Corp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 68.9% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/14)
Wide moat 69/100
Evidence: Medium Range 20.03 ILA – 33.39 ILA Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 24 days ago

Share price −3.7% over the past month.

A solid business, but screening 27% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (33.39 ILA). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

44.29 ILA 19.30 ILA Fair Value 26.71 ILA Mar 2021 Aug 2026

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 19.30 ILA – 44.29 ILA · fair‑value band 20.03 ILA – 33.39 ILA · the 36.60 ILA price screens above the 26.71 ILA fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Gav-Yam Lands Corp (GVYM) currently trades at 36.60 ILA, while our model-based Fair Value estimate is 26.71 ILA, implying the stock looks roughly 27.0% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Real Estate 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, Gav-Yam Lands Corp generated revenue of 953M ILA at a net margin of 68.9%. Revenue grew 10.2% year over year. It earns a return on equity of 12.6%. Net debt stands at 9.3B ILA. Fundamentals as of Jul 16, 2026

Our scenario range runs from 20.03 ILA (bear case) to 33.39 ILA (bull case); at 36.60 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 Real Estate peers we cover trades at 32% fair-value upside, at -27%, GVYM 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 13.08 ILA 80
Residual Income 21.19 ILA 25.77 ILA 52.60 ILA 76
Rev-Margin DCF 1.27 ILA 15.54 ILA 74
All 16 models by family
DCF Models
FCF DCF 0.7800 ILA 17.69 ILA 38
5Y Revenue Exit 1.31 ILA 16.99 ILA 39
5Y EBITDA Exit 21.48 ILA 47.31 ILA 41
10Y Revenue Exit 14.72 ILA 36
10Y EBITDA Exit 13.37 ILA 37.74 ILA 37
Dividend Discount
Gordon GGM 11.55 ILA 23.01 ILA 34.84 ILA 70
DDM Multi-Stage 11.55 ILA 19.54 ILA 24.28 ILA 61
Multiples
P/S Multiple 20.03 ILA 26.71 ILA 33.39 ILA 58
P/B Multiple 33.36 ILA 44.48 ILA 55.60 ILA 55
EV/EBIT 20.90 ILA 37.99 ILA 55.07 ILA 53
EV/EBITDA 9.62 ILA 22.94 ILA 36.26 ILA 54
EV/Revenue 7.05 ILA 43
Asset-Based
NCAV (Graham) 11.12 ILA 14.90 ILA 22.24 ILA 50
Growth DCF
Growth DCF 13.08 ILA 80
Rev-Margin DCF 1.27 ILA 15.54 ILA 74
Economic Profit
Residual Income 21.19 ILA 25.77 ILA 52.60 ILA 76

Widest divergence: Multiples (26.71 ILA) versus Growth DCF (1.27 ILA). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 953M ILA
Revenue growth (YoY) +10.2%
Net margin 68.9%
Return on equity 12.6%
Free cash flow 397M ILA FY2025
P/E ratio 12.2
More key figures
Operating margin 76.5%
EPS (TTM) 2.98 ILA
Dividend yield 0.0%
EPS growth (YoY) -7.8%
Net debt 9.3B ILA FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 54 · Market factors (momentum, volatility) 45

Profitability 40
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 78
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

Gav-Yam Lands Corp. Ltd, together with its subsidiaries, operates as a real estate company in Israel. The company engages in the initiation, development, planning, construction, marketing, leasing, and management of hi-tech parks, industrial and commercial parks, office buildings, logistics centers, commercial spaces, parking lots, and the residential …

Full company description

Gav-Yam Lands Corp. Ltd, together with its subsidiaries, operates as a real estate company in Israel. The company engages in the initiation, development, planning, construction, marketing, leasing, and management of hi-tech parks, industrial and commercial parks, office buildings, logistics centers, commercial spaces, parking lots, and the residential construction area. It also offers management and maintenance services for the office buildings and commercial spaces. The company was formerly known as Bayside Land Corporation Ltd and changed its name to Gav-Yam Lands Corp. Ltd in June 2021. Gav-Yam Lands Corp. Ltd was incorporated in 1928 and is based in Tel Aviv-Yafo, Israel. Gav-Yam Lands Corp. Ltd operates as a subsidiary of Property and Building Company Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gav-Yam Lands Corp reported revenue of 907M ILA in FY2025 versus 669M ILA in FY2021, a compound +7.9%/yr. Reported net income was 670M ILA in FY2025, compounding −11.5%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
907M ILS
Latest YoY
+10.3%
Avg. growth/yr (3Y)
+11.8%
Avg. growth/yr (5Y)
+9.4%
Avg. growth/yr (21Y)
+5.1%
Revenue +7.9%/yr
FY21 669M ILA
FY22 649M ILA
FY23 759M ILA
FY24 822M ILA
FY25 907M ILA
Net income −11.5%/yr
FY21 1.1B ILA
FY22 936M ILA
FY23 499M ILA
FY24 478M ILA
FY25 670M ILA

GVYM screens 27% overvalued. Compare with DLF 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). "Gav-Yam Lands Corp Fair Value". https://www.fairvalue-calculator.com/stock/GVYM

Peer Group

Real Estate - Development · 588 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 60 · Top 25%
Fair Value upside −27% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 69% · Top 25%
Operating margin (TTM) 77% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 1.50× · Higher than 75% of peers

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 12.3× · Cheaper than median
P/B 0.54× · Pricier than median
P/S (TTM) 2.76× · Pricier than 75% of peers
P/FCF 6.6× · Pricier than 75% of peers
EV/EBITDA 11.6× · Pricier than median

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 48
FUTURE 59 · sector 0
PAST 50 · sector 10
HEALTH 25 · sector 84
DIVIDEND 1 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Gav-Yam Lands Corp with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Gav-Yam Lands Corp (GVYM) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 26.71 ILA versus a price of 36.60 ILA, about −27% (overvalued).
What is the fair value of GVYM?
Our model-based fair value for Gav-Yam Lands Corp is 26.71 ILA (as of Jul 16, 2026), built from audited fundamentals. The current price is 36.60 ILA.
What is the quality score of GVYM?
Gav-Yam Lands Corp has a Quality Score of 59/100. 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 Gav-Yam Lands Corp (GVYM)?
Gav-Yam Lands Corp reported trailing-twelve-month revenue of about 953M ILS (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GVYM?
The net profit margin of Gav-Yam Lands Corp is about 68.9%, meaning it keeps roughly 68.9% of revenue as net income. Based on the latest reported figures.
Does Gav-Yam Lands Corp pay a dividend?
Gav-Yam Lands Corp currently shows a dividend yield of about 0.03% relative to its recent price (as of Jul 16, 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 Gav-Yam Lands Corp 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.