Imagesat International ISI Ltd (ISI) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Imagesat International ISI Ltd ILS 19.91, price ILS 10.55, upside +88.7%, quality 80 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 Oct 4, 2026.
How to read this chart
56‑month range 8.76 ILA – 22.86 ILA · fair‑value band 13.08 ILA – 30.64 ILA · the 10.55 ILA price screens below the 19.91 ILA fair value. Dashed = 300-day average. As of Oct 4, 2026.
Follow Imagesat International ISI in your weekly email
Every Wednesday you see whether Imagesat International ISI 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.
Imagesat International (I.S.I) Ltd, together with its subsidiaries, provides space-based intelligence, satellite imagery, and data analytics solutions for homeland defense markets and civilian markets in Israel and internationally.
Show more
Imagesat International (I.S.I) Ltd, together with its subsidiaries, provides space-based intelligence, satellite imagery, and data analytics solutions for homeland defense markets and civilian markets in Israel and internationally. The company provides satellites services, including EROS NG, an intelligence collection asset; and Global Eye, a multi-sensor high revisit satellite constellation. It also offers satellite infrastructure, such as RUNNER and KNIGHT space platforms; ClearSky, a multi-satellite command and control system for end-to-end operation of various earth observation satellite constellations in real time; Direct Access, a platform which enables access to the EROS NG constellation; and AI and data analytics comprising ClearSky Analytics, KingFisher, intelligence as a service, geospatial solutions, and analysts training. The company was formerly known as Imagesat Israel Ltd. and changed its name to Imagesat International (I.S.I) Ltd in September 2021. The company was founded in 1997 and is based in Or Yehuda, Israel.
Stock analysis
Imagesat International ISI Ltd (ISI) currently trades at 10.55 ILA, while our model-based Fair Value estimate is 19.91 ILA, implying the stock looks roughly 47.0% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 23.98 ILA per share, and 17 of the 21 models we run sit above the 10.55 ILA price.
Bear case: the Asset-Based group reads lowest at 5.93 ILA, and 4 of the 21 models stay below the price. Evidence for this calculation is medium.
Scenario range: 13.08 ILA (bear) to 30.64 ILA (bull), the price of 10.55 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 80/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Imagesat International ISI Ltd reported revenue of $65.9M in FY2025 versus $36.3M in FY2021, a compound +16.1%/yr. Reported net income was $20.3M in FY2025, compounding +28.6%/yr from FY2021.
Key figures
Market cap 649M ILA · P/E ratio 4.1 · P/S ratio 1.28 · EPS (TTM) 2.55 ILA · Net margin 30.8% · Return on equity 27.3% · Return on assets (EBIT) 1.5% · Operating margin 141%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −23% fair-value upside, at 89%, ISI screens cheaper than that median.
Fair Value models
Bear 13.08 ILAFair Value 19.91 ILABull 30.64 ILA
Price 10.55 ILA · Upside +88.7%
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 (1.94 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.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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.5%
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.
+25.0%
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.
+20.5%
Start year 2020 (pandemic)
Revenue growth 7 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.
+13.4%
’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.
+12.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.9%
Dividend (yield on the price)0.0%
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.34% → −22%
2025 sits 407% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+2.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +0.3% a year for the price.
Compare Imagesat International ISI 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.Aerospace & Defense · 230 stocks
Beats the industry median on 11/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+88.7% · Top 25%
Profitability
Return on equity (TTM)27.3% · Top 25%
Return on assets5.4% · Above median
Net margin (TTM)66.6% · Top 25%
Operating margin (TTM)140.6% · Top 25%
Growth and dividend
Revenue growth148.4% · Top 25%
Valuation Multiplesvs Aerospace & Defense median · lower = cheaper
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). "Imagesat International ISI Ltd Fair Value". https://www.fairvalue-calculator.com/stock/ISI
Frequently asked questions
Is Imagesat International ISI Ltd (ISI) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of 19.91 ILA versus a price of 10.55 ILA, about +89% upside (undervalued).
What is the fair value of ISI?
Our model-based fair value for Imagesat International ISI Ltd is 19.91 ILA (as of Oct 4, 2026), built from audited fundamentals. The current price: 10.55 ILA.
What is the quality score of ISI?
Imagesat International ISI Ltd has a Quality Score of 80/100. 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 Imagesat International ISI Ltd (ISI)?
Our model-based price target is the fair value of 19.91 ILA (as of Oct 4, 2026) from 21 valuation models. Cautious scenario 13.08 ILA, optimistic scenario 30.64 ILA. It is a calculation from audited fundamentals, not an analyst target.
What is the Imagesat International ISI Ltd stock forecast for 2026?
Our models put fair value at 19.91 ILA, about +89% upside versus a price of 10.55 ILA (undervalued). Cautious scenario 13.08 ILA, optimistic scenario 30.64 ILA. The calculation is refreshed regularly with new filings.
What is the revenue of Imagesat International ISI Ltd (ISI)?
Imagesat International ISI Ltd reported trailing-twelve-month revenue of about $72.0M (latest available figure, as of Oct 4, 2026).
What growth is priced into Imagesat International ISI Ltd (ISI)?
For today's price to be fair in a discounted-cash-flow model, Imagesat International ISI Ltd would have to grow free cash flow by +2.7 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.5 % per year. As of Oct 4, 2026.
What discount rate (WACC) does the fair value of ISI use?
Our models discount Imagesat International ISI Ltd at 13.1 %: a base by market capitalisation (micro), damped by beta 0.31, 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 Imagesat International ISI Ltd that is +2.7 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Imagesat International ISI Ltd (ISI) delivered so far?
Over the past 5 years revenue at Imagesat International ISI Ltd grew +20.5 % a year. The price currently implies +2.7 % 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 Imagesat International ISI Ltd (ISI) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into Imagesat International ISI Ltd (+2.7 % 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 Imagesat International ISI Ltd (ISI)?
The free-cash-flow yield on the price is 11.36 %: that much free cash flow Imagesat International ISI Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Imagesat International ISI Ltd (ISI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Imagesat International ISI Ltd it is 19.91 ILA per share (as of Oct 4, 2026), against a price of 10.55 ILA. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Imagesat International ISI Ltd stock overvalued or undervalued in 2026?
As of Oct 4, 2026, ISI trades below its calculated fair value: price 10.55 ILA, fair value 19.91 ILA, a gap of about +89% (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 ISI?
No. The price is what the market pays today (10.55 ILA); the fair value is what the company's own numbers justify (19.91 ILA). For Imagesat International ISI Ltd the two are 9.36 ILA per share apart. That gap is exactly why we show both numbers side by side.
How much is Imagesat International ISI Ltd worth?
The market values Imagesat International ISI Ltd at about 649M ILA (market capitalisation, as of Oct 4, 2026). Per share that is 10.55 ILA; our models calculate a fair value of 19.91 ILA per share.
What do the bullish and bearish scenarios say about ISI?
Our models span a range for Imagesat International ISI Ltd: cautious scenario 13.08 ILA, base 19.91 ILA, optimistic 30.64 ILA per share (as of Oct 4, 2026, price 10.55 ILA). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ISI?
Imagesat International ISI Ltd trades at a price-to-earnings ratio of 4.1 (as of Oct 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 19.91 ILA is built from several models across several years. Other multiples: P/B 1.2, P/S 3.0, EV/EBITDA 3.6.
How solid is the balance sheet of Imagesat International ISI Ltd (ISI)?
Balance-sheet figures for Imagesat International ISI Ltd (as of Oct 4, 2026): return on equity 27.3%. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is ISI from its 52-week high?
Imagesat International ISI Ltd trades at 10.55 ILA, about 45% below its 52-week high of 19.20 ILA and 9% above the low of 9.65 ILA (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of 19.91 ILA is for.
Which stocks are comparable to Imagesat International ISI Ltd?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Safran SA, 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 Imagesat International ISI Ltd stock attractive at the current price?
The data as of Oct 4, 2026: price 10.55 ILA, calculated fair value 19.91 ILA (+89%), Quality Score 80/100, from 21 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 ISI calculated?
We run Imagesat International ISI Ltd through 21 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 19.91 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 15.0 % above its aggregate fair value. Imagesat International ISI Ltd currently trades 47 % 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 Imagesat International ISI Ltd (ISI)?
The closing price on Oct 1, 2026 was 10.55 ILA. Our model-based fair value is 19.91 ILA, about +89% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Imagesat International ISI Ltd right now?
The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (13.08 ILA). The market is more pessimistic than our downside scenario. A fairly wide model range (13.08 ILA to 30.64 ILA) leaves room in how you read the outcome.
Key figures of Imagesat International ISI Ltd
How large is the market capitalisation of Imagesat International ISI Ltd (ISI)?
The market capitalisation of Imagesat International ISI Ltd is 649M 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 Imagesat International ISI Ltd (ISI)?
The price-to-sales ratio of Imagesat International ISI Ltd is 1.28 (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 Imagesat International ISI Ltd (ISI)?
Earnings per share at Imagesat International ISI Ltd are 2.55 ILA (price ÷ EPS = P/E 4.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Imagesat International ISI Ltd (ISI)?
The net margin of Imagesat International ISI Ltd is 30.8% (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 Imagesat International ISI Ltd (ISI)?
The return on equity (ROE) of Imagesat International ISI Ltd is 27.3% (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 Imagesat International ISI Ltd (ISI)?
On an EBIT basis the return on assets of Imagesat International ISI Ltd is 1.5% (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 Imagesat International ISI Ltd (ISI)?
The operating margin of Imagesat International ISI Ltd is 141% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Imagesat International ISI Ltd (ISI)?
Revenue at Imagesat International ISI Ltd is growing +148% versus a year earlier (3y avg +25.0%). 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 Imagesat International ISI Ltd (ISI)?
Earnings per share at Imagesat International ISI Ltd are growing −96.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Imagesat International ISI Ltd (ISI) carry?
The net debt of Imagesat International ISI Ltd is $25.1M (fiscal year 2025, ≈ 1.0 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 Imagesat International ISI Ltd in the live analysis
One click puts Imagesat International ISI 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.
