Klil Industries Ltd (KLIL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Klil Industries Ltd stock ILS 124, price ILS 170, that is 27.2% below the price, quality 61 out of 100. Rating: overvalued. Calculated from audited financials with 23 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 8, 2026.
How to read this chart
60‑month range 152.87 ILS – 309.86 ILS · fair‑value band 98.28 ILS – 161.06 ILS · the 169.60 ILS price screens above the 123.54 ILS fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Klil Industries in your weekly email
Every Wednesday you see whether Klil Industries 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.
Klil Industries Ltd designs, develops, produces, manufactures, paints, and markets aluminum systems for the construction and industrial sectors in Israel and internationally.
Show moreShow less
It offers windows, doors, shutters, curtain walls, blinds and shading solutions, and accessories, as well as shutter slats, bonded shutters, shutter boxes made of aluminum cans.
The company also offers other industrial use products, such as furniture, transportation, fences, grilles, electronic packaging, signage, forgings. The company was founded in 1950 and is based in Karmiel, Israel.
Stock analysis
Klil Industries Ltd (KLIL) currently trades at 169.60 ILS, while our model-based Fair Value estimate is 123.54 ILS, 27% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 93.80 ILS per share, and 2 of the 23 models we run sit above the 169.60 ILS price.
Bear case: the Dividend Discount group reads lowest at 16.17 ILS, and 21 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 98.28 ILS (bear) to 161.06 ILS (bull), the price of 169.60 ILS 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 61/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Klil Industries Ltd reported revenue of 382M ILS in FY2025 versus 414M ILS in FY2021, a compound −2.0%/yr. Reported net income was 9.8M ILS in FY2025, compounding −33.7%/yr from FY2021.
Key figures
Market cap 377M ILS Micro · P/E ratio 17.4 · P/S ratio 0.80 · EPS (TTM) 9.74 ILS · Dividend yield 4.0% · Net margin 4.6% · Return on equity 5.7% · Return on assets (EBIT) 6.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 0% fair-value upside, at −27%, KLIL screens richer than that median.
Fair Value models
Bear98.28 ILSFair Value 123.54 ILSBull161.06 ILS
Price 169.60 ILS · Downside -27.2%
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 (2.56 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.
Best data coverage
FCF DCF33.82 ILS34.92 ILS36.84 ILS82
Growth DCF33.91 ILS34.95 ILS36.61 ILS80
Owner Earnings56.03 ILS61.86 ILS72.06 ILS78
All 23 models by family
DCF Models
FCF DCF33.82 ILS34.92 ILS36.84 ILS82
Owner Earnings56.03 ILS61.86 ILS72.06 ILS78
5Y Revenue Exit49.14 ILS61.77 ILS80.53 ILS74
5Y EBITDA Exit94.80 ILS139.13 ILS198.73 ILS75
5Y P/E Exit62.23 ILS83.94 ILS110.13 ILS72
10Y Revenue Exit40.93 ILS49.47 ILS59.50 ILS68
10Y EBITDA Exit65.03 ILS91.98 ILS123.45 ILS69
10Y P/E Exit48.34 ILS61.65 ILS75.51 ILS65
Earnings-Based
Graham-Dodd29.87 ILS49.74 ILS60.42 ILS67
EPV45.14 ILS47.03 ILS48.55 ILS74
Dividend Discount
Gordon GGM13.57 ILS15.78 ILS17.86 ILS69
DDM Multi-Stage13.57 ILS16.56 ILS19.59 ILS67
Multiples
P/E Multiple69.19 ILS92.25 ILS115.32 ILS63
P/S Multiple56.01 ILS74.68 ILS93.35 ILS58
P/B Multiple429.07 ILS572.09 ILS715.11 ILS55
EV/EBIT77.89 ILS95.35 ILS112.81 ILS66
EV/EBITDA167.19 ILS214.42 ILS261.65 ILS67
EV/Revenue62.89 ILS78.91 ILS94.94 ILS54
Asset-Based
NCAV (Graham)36.66 ILS55.55 ILS69.44 ILS54
Growth DCF
Growth DCF33.91 ILS34.95 ILS36.61 ILS80
Economic Profit
Residual Income98.87 ILS103.02 ILS109.78 ILS76
ROIC Compounder45.14 ILS47.03 ILS48.55 ILS72
Growth Earnings
Growth-Adj P/E48.86 ILS69.80 ILS90.74 ILS67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.39/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+21.6%
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.
−5.6%
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.
+1.0%
Start year 2020 (pandemic). Over 10 years: +0.2% a year
Revenue growth 18 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.
+1.5%
’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.
−23.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.4%
Dividend (yield on the price)4.0%
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.−27.4% vs −14.3%, slowing
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.18% → 2%
Pace: the 5-year rate starts in 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).
+64.5%
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 +61.2% 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.Aluminum · 83 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−27.2% · Below median
Profitability
Return on equity (12 months)5.7% · Below median
Return on assets1.8% · Below median
Net margin (12 months)4.6% · Above median
Operating margin (12 months)7.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)62.7% · Top 25%
Dividend yield (12 months)4.0% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Aluminum 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.
Is Klil Industries Ltd (KLIL) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 123.54 ILS versus a price of 169.60 ILS, about 27% lower (overvalued).
What is the fair value of KLIL?
Our model-based fair value for Klil Industries Ltd is 123.54 ILS (as of Nov 8, 2026), built from audited fundamentals. The current price: 169.60 ILS.
What is the quality score of KLIL?
Klil Industries Ltd has a Quality Score of 61/100. 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 Klil Industries Ltd (KLIL)?
Our model-based price target is the fair value of 123.54 ILS (as of Nov 8, 2026) from 23 valuation models. Cautious scenario 98.28 ILS, optimistic scenario 161.06 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the Klil Industries Ltd stock forecast for 2026?
Our models put fair value at 123.54 ILS, about 27% lower versus a price of 169.60 ILS (overvalued). Cautious scenario 98.28 ILS, optimistic scenario 161.06 ILS. The calculation is refreshed regularly with new filings.
What is the revenue of Klil Industries Ltd (KLIL)?
Klil Industries Ltd reported trailing-twelve-month revenue of about 470M ILS (latest available figure, as of Nov 8, 2026).
Does Klil Industries Ltd pay a dividend?
Klil Industries Ltd currently shows a dividend yield of 3.99% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Klil Industries Ltd (KLIL) and when is the ex-dividend date?
Klil Industries Ltd pays a dividend of 6.76 ILS per share a year, a dividend yield of 4.0%. The last ex-dividend date was Apr 15, 2026. The payout ratio is 69.4% of earnings. Free cash flow covers the dividend 0.08 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Klil Industries Ltd (KLIL)?
For today's price to be fair in a discounted-cash-flow model, Klil Industries Ltd would have to grow free cash flow by +64.5 % 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 +1.0 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of KLIL use?
Our models discount Klil Industries Ltd at 13.1 %: a base by market capitalisation (micro), damped by beta 0.08, 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 Klil Industries Ltd that is +64.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Klil Industries Ltd (KLIL) delivered so far?
Over the past 5 years revenue at Klil Industries Ltd grew +1.0 % a year. The price currently implies free-cash-flow growth of +64.5 % per 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 Klil Industries Ltd (KLIL) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Klil Industries Ltd (+64.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Klil Industries Ltd (KLIL)?
The free-cash-flow yield on the price is 0.41 %: that much free cash flow Klil Industries 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 Klil Industries Ltd (KLIL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Klil Industries Ltd it is 123.54 ILS per share (as of Nov 8, 2026), against a price of 169.60 ILS. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Klil Industries Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, KLIL trades above its calculated fair value: price 169.60 ILS, fair value 123.54 ILS, a gap of about −27% (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 KLIL?
No. The price is what the market pays today (169.60 ILS); the fair value is what the company's own numbers justify (123.54 ILS). For Klil Industries Ltd the two are 46.06 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is Klil Industries Ltd worth?
The market values Klil Industries Ltd at about 377M ILS (market capitalisation, as of Nov 8, 2026). Per share that is 169.60 ILS; our models calculate a fair value of 123.54 ILS per share.
What do the bullish and bearish scenarios say about KLIL?
Our models span a range for Klil Industries Ltd: cautious scenario 98.28 ILS, base 123.54 ILS, optimistic 161.06 ILS per share (as of Nov 8, 2026, price 169.60 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KLIL?
Klil Industries Ltd trades at a price-to-earnings ratio of 17.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 123.54 ILS is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 13.6. Other multiples: P/B 1.0, P/S 0.8, EV/EBITDA 6.1.
How solid is the balance sheet of Klil Industries Ltd (KLIL)?
Balance-sheet figures for Klil Industries Ltd (as of Nov 8, 2026): return on equity 5.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is KLIL from its 52-week high?
Klil Industries Ltd trades at 169.60 ILS, about 21% below its 52-week high of 215.99 ILS and 2% above the low of 166.00 ILS (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 123.54 ILS is for.
Which stocks are comparable to Klil Industries Ltd?
From the same area (Basic Materials) we also value Shandong Hongqiao Aluminum Industry Holding, Aluminum Corporation, China Hongqiao Group, Hindalco Industries 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 Klil Industries Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 169.60 ILS, calculated fair value 123.54 ILS (−27%), Quality Score 61/100, from 23 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 KLIL calculated?
We run Klil Industries Ltd through 23 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 123.54 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 13.3% above its aggregate fair value. Klil Industries 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 Klil Industries Ltd (KLIL)?
The closing price on Nov 9, 2026 was 169.60 ILS. Our model-based fair value is 123.54 ILS, about 27% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Klil Industries Ltd right now?
The price sits above even our optimistic bull case (161.06 ILS). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Klil Industries Ltd (KLIL) come from?
Earnings per share at Klil Industries Ltd grew −15.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.3 %, EBIT margin −17.0 %, tax rate −0.3 %, residual (interest, one-offs) +2.1 %. 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 Klil Industries Ltd
How large is the market capitalisation of Klil Industries Ltd (KLIL)?
The market capitalisation of Klil Industries Ltd is 377M 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 Klil Industries Ltd (KLIL)?
The price-to-sales ratio of Klil Industries Ltd is 0.80 (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 Klil Industries Ltd (KLIL)?
Earnings per share at Klil Industries Ltd are 9.74 ILS (price ÷ EPS = P/E 17.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Klil Industries Ltd (KLIL)?
The dividend yield of Klil Industries Ltd is 4.0% (payout 69.4%). 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 Klil Industries Ltd (KLIL)?
The net margin of Klil Industries Ltd is 4.6% (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 Klil Industries Ltd (KLIL)?
The return on equity (ROE) of Klil Industries Ltd is 5.7% (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 Klil Industries Ltd (KLIL)?
On an EBIT basis the return on assets of Klil Industries Ltd is 6.0% (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 Klil Industries Ltd (KLIL)?
The operating margin of Klil Industries Ltd is 7.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Klil Industries Ltd (KLIL)?
Revenue at Klil Industries Ltd is growing +62.7% versus a year earlier (3y avg −5.6%). 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 Klil Industries Ltd (KLIL)?
Earnings per share at Klil Industries Ltd are growing +247% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Klil Industries Ltd (KLIL) hold?
Klil Industries Ltd holds more cash than debt, 56.6M ILS net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Klil Industries Ltd in the live analysis
One click puts Klil Industries 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 8, 2026