GavYam Lands Corp Ltd (GVYM) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of GavYam Lands Corp Ltd ILS 14.87, price ILS 37.47, upside -60.3%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch GavYam Lands Corp Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 18.85 ILA – 43.25 ILA · fair‑value band 14.87 ILA – 34.57 ILA · the 37.47 ILA price screens above the 14.87 ILA fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow GavYam Lands Corp in your weekly email
Every Wednesday you see whether GavYam Lands Corp 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.
Gav-Yam Lands Corp. Ltd, together with its subsidiaries, operates as a real estate company in Israel.
Show more
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.
Stock analysis
GavYam Lands Corp Ltd (GVYM) currently trades at 37.47 ILA, while our model-based Fair Value estimate is 14.87 ILA, implying the stock looks roughly 152.0% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 26.71 ILA per share, and 2 of the 15 models we run sit above the 37.47 ILA price.
Bear case: the Growth DCF group reads lowest at 4.75 ILA, and 13 of the 15 models stay below the price. Evidence for this calculation is high.
Scenario range: 14.87 ILA (bear) to 34.57 ILA (bull), the price of 37.47 ILA sits above 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 59/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
GavYam Lands Corp Ltd reported revenue of 907M ILS in FY2025 versus 669M ILS in FY2021, a compound +7.9%/yr. Reported net income was 670M ILS in FY2025, compounding −11.5%/yr from FY2021.
Key figures
Market cap 8.3B ILA · P/E ratio 12.6 · P/S ratio 9.30 · EPS (TTM) 2.98 ILA · Dividend yield 3.0% · Net margin 73.9% · Return on equity 12.6% · Return on assets (EBIT) 8.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −60%, GVYM screens richer than that median.
Fair Value models
Bear 14.87 ILAFair Value 14.87 ILABull 34.57 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 (1.35 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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.3%
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.
+11.8%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +7.9% a year
Revenue growth 21 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.
+5.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+10.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.0%
Dividend (yield on the price)3.0%
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.7% vs 8%, steady
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.100% → 76%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+25.9%
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 +23.3% a year for the price.
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.Real Estate - Development · 578 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside−60% · Bottom 25%
Profitability
Return on equity (TTM)13% · Top 25%
Return on assets3% · Above median
Net margin (TTM)69% · Top 25%
Operating margin (TTM)77% · Top 25%
Growth and dividend
Revenue growth12% · Above median
Dividend yield (TTM)3.0% · Above median
Balance sheet
Debt / equity1.50× · Highest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (TTM)12.6× · Pricier than median
P/B0.55× · Pricier than median
P/S (TTM)2.85× · Priciest 25%
P/FCF6.8× · Priciest 25%
EV/EBITDA11.7× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 47
FUTURE (revenue growth)59· sector 0
PAST (return on equity)50· sector 11
HEALTH (low debt)25· sector 83
DIVIDEND (yield)60· sector 56
VALUE 0: the price sits above our fair-value range.
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 GavYam Lands Corp Ltd (GVYM) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 14.87 ILA versus a price of 37.47 ILA, about −60% upside (overvalued).
What is the fair value of GVYM?
Our model-based fair value for GavYam Lands Corp Ltd is 14.87 ILA (as of Sep 24, 2026), built from audited fundamentals. The current price: 37.47 ILA.
What is the quality score of GVYM?
GavYam Lands Corp Ltd 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 price target for GavYam Lands Corp Ltd (GVYM)?
Our model-based price target is the fair value of 14.87 ILA (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 14.87 ILA, optimistic scenario 34.57 ILA. It is a calculation from audited fundamentals, not an analyst target.
What is the GavYam Lands Corp Ltd stock forecast for 2026?
Our models put fair value at 14.87 ILA, about −60% upside versus a price of 37.47 ILA (overvalued). Cautious scenario 14.87 ILA, optimistic scenario 34.57 ILA. The calculation is refreshed regularly with new filings.
What is the revenue of GavYam Lands Corp Ltd (GVYM)?
GavYam Lands Corp Ltd reported trailing-twelve-month revenue of about 953M ILS (latest available figure, as of Sep 24, 2026).
Does GavYam Lands Corp Ltd pay a dividend?
GavYam Lands Corp Ltd currently shows a dividend yield of about 3.01% relative to its recent price (as of Sep 24, 2026).
What growth is priced into GavYam Lands Corp Ltd (GVYM)?
For today's price to be fair in a discounted-cash-flow model, GavYam Lands Corp Ltd would have to grow free cash flow by +25.9 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of GVYM use?
Our models discount GavYam Lands Corp Ltd at 10.2 %: a base by market capitalisation (mid), damped by beta 0.54, 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 GavYam Lands Corp Ltd that is +25.9 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has GavYam Lands Corp Ltd (GVYM) delivered so far?
Over the past 5 years revenue at GavYam Lands Corp Ltd grew +9.4 % a year. The price currently implies +25.9 % 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 GavYam Lands Corp Ltd (GVYM) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into GavYam Lands Corp Ltd (+25.9 % 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 GavYam Lands Corp Ltd (GVYM)?
The free-cash-flow yield on the price is 4.80 %: that much free cash flow GavYam Lands Corp Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GavYam Lands Corp Ltd (GVYM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GavYam Lands Corp Ltd it is 14.87 ILA per share (as of Sep 24, 2026), against a price of 37.47 ILA. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is GavYam Lands Corp Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, GVYM trades above its calculated fair value: price 37.47 ILA, fair value 14.87 ILA, a gap of about −60% (overvalued). 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 GVYM?
No. The price is what the market pays today (37.47 ILA); the fair value is what the company's own numbers justify (14.87 ILA). For GavYam Lands Corp Ltd the two are 22.60 ILA per share apart. That gap is exactly why we show both numbers side by side.
How much is GavYam Lands Corp Ltd worth?
The market values GavYam Lands Corp Ltd at about 8.3B ILA (market capitalisation, as of Sep 24, 2026). Per share that is 37.47 ILA; our models calculate a fair value of 14.87 ILA per share.
What do the bullish and bearish scenarios say about GVYM?
Our models span a range for GavYam Lands Corp Ltd: cautious scenario 14.87 ILA, base 14.87 ILA, optimistic 34.57 ILA per share (as of Sep 24, 2026, price 37.47 ILA). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GVYM?
GavYam Lands Corp Ltd trades at a price-to-earnings ratio of 12.6 (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 14.87 ILA is built from several models across several years. Other multiples: P/B 0.6, P/S 2.8, EV/EBITDA 11.7.
How solid is the balance sheet of GavYam Lands Corp Ltd (GVYM)?
Balance-sheet figures for GavYam Lands Corp Ltd (as of Sep 24, 2026): return on equity 12.6%, debt of 1.50 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is GVYM from its 52-week high?
GavYam Lands Corp Ltd trades at 37.47 ILA, about 13% below its 52-week high of 43.25 ILA and 7% above the low of 35.10 ILA (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 14.87 ILA is for.
Which stocks are comparable to GavYam Lands Corp Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 GavYam Lands Corp Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 37.47 ILA, calculated fair value 14.87 ILA (−60%), Quality Score 59/100, from 16 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 GVYM calculated?
We run GavYam Lands Corp Ltd through 16 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 14.87 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 14.1 % above its aggregate fair value. GavYam Lands Corp Ltd itself currently trades above fair value. 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 GavYam Lands Corp Ltd (GVYM)?
The closing price on Sep 23, 2026 was 37.47 ILA. Our model-based fair value is 14.87 ILA, about −60% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GavYam Lands Corp Ltd right now?
The price sits above even our optimistic bull case (34.57 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. A fairly wide model range (14.87 ILA to 34.57 ILA) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of GavYam Lands Corp Ltd (GVYM) come from?
Earnings per share at GavYam Lands Corp Ltd grew +6.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +6.6 %, EBIT margin −1.1 %, tax rate −0.2 %, residual (interest, one-offs) +1.5 %. 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 GavYam Lands Corp Ltd
How large is the market capitalisation of GavYam Lands Corp Ltd (GVYM)?
The market capitalisation of GavYam Lands Corp Ltd is 8.3B 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 GavYam Lands Corp Ltd (GVYM)?
The price-to-sales ratio of GavYam Lands Corp Ltd is 9.30 (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 GavYam Lands Corp Ltd (GVYM)?
Earnings per share at GavYam Lands Corp Ltd are 2.98 ILA (price ÷ EPS = P/E 12.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GavYam Lands Corp Ltd (GVYM)?
The dividend yield of GavYam Lands Corp Ltd is 3.0% (payout 37.8%). 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 GavYam Lands Corp Ltd (GVYM)?
The net margin of GavYam Lands Corp Ltd is 73.9% (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 GavYam Lands Corp Ltd (GVYM)?
The return on equity (ROE) of GavYam Lands Corp Ltd is 12.6% (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 GavYam Lands Corp Ltd (GVYM)?
On an EBIT basis the return on assets of GavYam Lands Corp Ltd is 8.7% (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 GavYam Lands Corp Ltd (GVYM)?
The operating margin of GavYam Lands Corp Ltd is 77.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GavYam Lands Corp Ltd (GVYM)?
Revenue at GavYam Lands Corp Ltd is growing +11.8% versus a year earlier (3y avg +11.8%). 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 GavYam Lands Corp Ltd (GVYM)?
Earnings per share at GavYam Lands Corp Ltd are growing −7.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does GavYam Lands Corp Ltd (GVYM) carry?
The net debt of GavYam Lands Corp Ltd is 9.3B ILA (fiscal year 2025, ≈ 23.4 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
Watch GavYam Lands Corp Ltd in the live analysis
One click puts GavYam Lands Corp Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
