Israel Land Development Company Co Ltd (ILDC) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Israel Land Development Company Co Ltd stock ILS 69.47, price ILS 34.03, upside +104.1%, quality 41 out of 100. Rating: strongly undervalued. Calculated from audited financials with 7 of our 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. As of Nov 5, 2026.
How to read this chart
60‑month range 19.16 ILS – 53.06 ILS · fair‑value band 39.19 ILS – 86.84 ILS · the 34.03 ILS price screens below the 69.47 ILS fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 5, 2026.
Follow Israel Land Development Company Co in your weekly email
Every Wednesday you see whether Israel Land Development Company Co 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.
Land Development of Nimrodi Group Ltd., together with its subsidiaries, primarily engages in the real estate business in Israel, Poland, and internationally.
Show moreShow less
The company operates through four segments: Rental of Properties in Israel; Rental of Properties Abroad; Development of Residential Construction in Israel; and Development of Residential Construction Abroad.
The company develops and constructs commercial, office, and residential projects; and develops, leases, and operates logistic centers, light industries, and logistics parks in Poland, Germany, Romania, and Austria.
It also engages in the development, construction, and sale of urban renewal projects; and operation of various outdoor advertising platforms, including billboards, walls, bridges, urban advertising facilities, bus shelters, and others.
Land Development of Nimrodi Group Ltd. was founded in 1909 and is based in Bnei Brak, Israel.
Stock analysis
Israel Land Development Company Co Ltd (ILDC) currently trades at 34.03 ILS, while our model-based Fair Value estimate is 69.47 ILS, implying the stock looks roughly 51% undervalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 77.02 ILS per share, and 4 of the 7 models we run sit above the 34.03 ILS price.
Bear case: the Asset-Based group reads lowest at 30.85 ILS, and 3 of the 7 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 39.19 ILS (bear) to 86.84 ILS (bull), the price of 34.03 ILS 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 41/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Israel Land Development Company Co Ltd reported revenue of 991M ILS in FY2025 versus 478M ILS in FY2021, a compound +20.0%/yr. Reported net income was 216M ILS in FY2025, compounding −0.7%/yr from FY2021.
Key figures
Market cap 1.4B ILS Small · P/E ratio 5.5 · P/S ratio 1.37 · EPS (TTM) 6.14 ILS · Dividend yield 3.7% · Net margin 25.9% · Return on equity 15.3% · Return on assets (EBIT) 6.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 104%, ILDC screens cheaper than that median.
Fair Value models
Bear39.19 ILSFair Value 69.47 ILSBull86.84 ILS
Price 34.03 ILS · Upside +104.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (5.25 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+6.2%
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.
+13.8%
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.
+22.8%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 25 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.
−2.3%
’14
’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.
+29.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.1%
Dividend (yield on the price)3.7%
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.6.8% vs 8.4%, steady
Profit margin 2019 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.99% → 40%
2025 sits 127% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Israel Land Development Company Co 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.Real Estate Services · 472 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside+104.1% · Top 25%
Profitability
Return on equity (12 months)15.3% · Top 25%
Return on assets4.1% · Above median
Net margin (12 months)55.0% · Top 25%
Operating margin (12 months)42.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)23.7% · Top 25%
Dividend yield (12 months)3.7% · Above median
Balance sheet
Debt / equity2.73× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)5.5× · Cheapest 25%
P/B0.73× · Cheaper than median
P/S (12 months)2.91× · Pricier than median
EV/EBITDA34.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)100· sector 55
FUTURE (revenue growth)100· sector 19
PAST (return on equity)61· sector 19
HEALTH (low debt)–
DIVIDEND (yield)75· sector 66
HEALTH: for banks, insurers and similar financial firms borrowed money is part of the business, so we do not rate debt here.
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). "Israel Land Development Company Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ILDC
Frequently asked questions
Is Israel Land Development Company Co Ltd (ILDC) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 69.47 ILS versus a price of 34.03 ILS, about +104% upside (undervalued).
What is the fair value of ILDC?
Our model-based fair value for Israel Land Development Company Co Ltd is 69.47 ILS (as of Nov 5, 2026), built from audited fundamentals. The current price: 34.03 ILS.
What is the quality score of ILDC?
Israel Land Development Company Co Ltd has a Quality Score of 41/100. 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 Israel Land Development Company Co Ltd (ILDC)?
Our model-based price target is the fair value of 69.47 ILS (as of Nov 5, 2026) from 7 valuation models. Cautious scenario 39.19 ILS, optimistic scenario 86.84 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the Israel Land Development Company Co Ltd stock forecast for 2026?
Our models put fair value at 69.47 ILS, about +104% upside versus a price of 34.03 ILS (undervalued). Cautious scenario 39.19 ILS, optimistic scenario 86.84 ILS. The calculation is refreshed regularly with new filings.
What is the revenue of Israel Land Development Company Co Ltd (ILDC)?
Israel Land Development Company Co Ltd reported trailing-twelve-month revenue of about 1.0B ILS (latest available figure, as of Nov 5, 2026).
Does Israel Land Development Company Co Ltd pay a dividend?
Israel Land Development Company Co Ltd currently shows a dividend yield of 3.73% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Israel Land Development Company Co Ltd (ILDC)?
Israel Land Development Company Co Ltd has a dividend yield of 3.7%.
What is the intrinsic value of Israel Land Development Company Co Ltd (ILDC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Israel Land Development Company Co Ltd it is 69.47 ILS per share (as of Nov 5, 2026), against a price of 34.03 ILS. It is the blended result of 7 valuation models in 5 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Israel Land Development Company Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, ILDC trades below its calculated fair value: price 34.03 ILS, fair value 69.47 ILS, a gap of about +104% (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 ILDC?
No. The price is what the market pays today (34.03 ILS); the fair value is what the company's own numbers justify (69.47 ILS). For Israel Land Development Company Co Ltd the two are 35.44 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is Israel Land Development Company Co Ltd worth?
The market values Israel Land Development Company Co Ltd at about 1.4B ILS (market capitalisation, as of Nov 5, 2026). Per share that is 34.03 ILS; our models calculate a fair value of 69.47 ILS per share.
What do the bullish and bearish scenarios say about ILDC?
Our models span a range for Israel Land Development Company Co Ltd: cautious scenario 39.19 ILS, base 69.47 ILS, optimistic 86.84 ILS per share (as of Nov 5, 2026, price 34.03 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ILDC?
Israel Land Development Company Co Ltd trades at a price-to-earnings ratio of 5.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 69.47 ILS is built from several models across several years. Other multiples: P/B 0.7, P/S 2.9, EV/EBITDA 34.2.
How solid is the balance sheet of Israel Land Development Company Co Ltd (ILDC)?
Balance-sheet figures for Israel Land Development Company Co Ltd (as of Nov 5, 2026): return on equity 15.3%, debt of 2.73 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is ILDC from its 52-week high?
Israel Land Development Company Co Ltd trades at 34.03 ILS, about 21% below its 52-week high of 42.84 ILS and 5% above the low of 32.34 ILS (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 69.47 ILS is for.
Which stocks are comparable to Israel Land Development Company Co Ltd?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 Israel Land Development Company Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 34.03 ILS, calculated fair value 69.47 ILS (+104%), Quality Score 41/100, from 7 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 ILDC calculated?
We run Israel Land Development Company Co Ltd through 7 models from 5 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 69.47 ILS builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Israel Land Development Company Co Ltd currently trades 51% 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 Israel Land Development Company Co Ltd (ILDC)?
The closing price on Nov 5, 2026 was 34.03 ILS. Our model-based fair value is 69.47 ILS, about +104% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Israel Land Development Company Co Ltd right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (39.19 ILS). The market is more pessimistic than our downside scenario. A fairly wide model range (39.19 ILS to 86.84 ILS) 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 Israel Land Development Company Co Ltd (ILDC) come from?
Earnings per share at Israel Land Development Company Co Ltd grew +6.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.5 %, EBIT margin +3.3 %, tax rate −0.7 %, residual (interest, one-offs) +3.9 %. 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 Israel Land Development Company Co Ltd
How large is the market capitalisation of Israel Land Development Company Co Ltd (ILDC)?
The market capitalisation of Israel Land Development Company Co Ltd is 1.4B ILS. 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 Israel Land Development Company Co Ltd (ILDC)?
The price-to-sales ratio of Israel Land Development Company Co Ltd is 1.37 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Israel Land Development Company Co Ltd (ILDC)?
Earnings per share at Israel Land Development Company Co Ltd are 6.14 ILS (price ÷ EPS = P/E 5.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Israel Land Development Company Co Ltd (ILDC)?
The dividend yield of Israel Land Development Company Co Ltd is 3.7% (payout 20.6%). 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 Israel Land Development Company Co Ltd (ILDC)?
The net margin of Israel Land Development Company Co Ltd is 25.9% (last twelve months). 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 Israel Land Development Company Co Ltd (ILDC)?
The return on equity (ROE) of Israel Land Development Company Co Ltd is 15.3% (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 Israel Land Development Company Co Ltd (ILDC)?
On an EBIT basis the return on assets of Israel Land Development Company Co Ltd is 6.3% (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 Israel Land Development Company Co Ltd (ILDC)?
The operating margin of Israel Land Development Company Co Ltd is 42.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Israel Land Development Company Co Ltd (ILDC)?
Revenue at Israel Land Development Company Co Ltd is growing +23.7% versus a year earlier (3y avg +13.8%). 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 Israel Land Development Company Co Ltd (ILDC)?
Earnings per share at Israel Land Development Company Co Ltd are growing +64.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Israel Land Development Company Co Ltd (ILDC) generate?
The free cash flow of Israel Land Development Company Co Ltd is −568M ILS (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Israel Land Development Company Co Ltd (ILDC) carry?
The net debt of Israel Land Development Company Co Ltd is 5.8B ILS (fiscal year 2025). 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 Israel Land Development Company Co Ltd in the live analysis
One click puts Israel Land Development Company Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026