EN DE

Mediterranean Towers Ltd (MDTR) Fair Value & Analysis

Real Estate · Il · Market cap 2.4B ILA

MT Mediterranean Towers Ltd MDTR · TA
Price13.92 ILA
Fair Value20.32 ILA
Upside+46.0%
Quality54/100
Watch Mediterranean Towers Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 132.8% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 60/100
Evidence: Medium Range 15.28 ILA – 53.60 ILA Share as image

Fair value as of: Aug 13, 2026

From 19 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 23.52 ILA to 20.32 ILA (−13.6%) since Jul 12, 2026. Share price −10.9% over the past month.

A solid business, screening 46% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (15.28 ILA). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (15.28 ILA to 53.60 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • 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)

18.39 ILA 5.28 ILA Fair Value 20.32 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 5.28 ILA – 18.39 ILA · fair‑value band 15.28 ILA – 53.60 ILA · the 13.92 ILA price screens below the 20.32 ILA fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Mediterranean Towers Ltd (MDTR) currently trades at 13.92 ILA, while our model-based Fair Value estimate is 20.32 ILA, implying the stock looks roughly 46.0% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Trailing-twelve-month revenue stands at 281M ILA. Revenue grew 15.2% year over year. It earns a return on equity of 20.9%. Net debt stands at 1.2B ILA. Fundamentals as of Aug 13, 2026

Our scenario range runs from 15.28 ILA (bear case) to 53.60 ILA (bull case); at 13.92 ILA, the current price sits below 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 15% fair-value upside, at 46%, MDTR screens cheaper 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 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
Highest evidence
Growth DCF 8.59 ILA 16.06 ILA 26.41 ILA 80
Residual Income 16.02 ILA 21.31 ILA 89.00 ILA 76
Gordon GGM 6.93 ILA 13.81 ILA 20.91 ILA 70
All 19 models by family
DCF Models
FCF DCF 8.40 ILA 16.96 ILA 29.62 ILA 38
5Y Revenue Exit 0.4600 ILA 1.94 ILA 39
5Y EBITDA Exit 0.6200 ILA 2.10 ILA 41
5Y P/E Exit 22.32 ILA 44.29 ILA 67.63 ILA 38
10Y Revenue Exit 2.36 ILA 4.47 ILA 6.84 ILA 36
10Y EBITDA Exit 2.45 ILA 4.58 ILA 6.97 ILA 37
10Y P/E Exit 16.94 ILA 34.34 ILA 56.20 ILA 35
Earnings-Based
Graham-Dodd 17.36 ILA 56.12 ILA 74.91 ILA 54
Lynch FV 12.49 ILA 17.85 ILA 23.20 ILA 50
PEG = 1.0 12.49 ILA 17.85 ILA 23.20 ILA 46
Dividend Discount
Gordon GGM 6.93 ILA 13.81 ILA 20.91 ILA 70
DDM Multi-Stage 6.93 ILA 11.46 ILA 14.58 ILA 61
Multiples
P/E Multiple 42.12 ILA 56.17 ILA 70.21 ILA 63
P/S Multiple 4.85 ILA 6.46 ILA 8.08 ILA 58
P/B Multiple 32.55 ILA 43.40 ILA 54.25 ILA 55
Asset-Based
NCAV (Graham) 5.77 ILA 7.74 ILA 11.55 ILA 50
Growth DCF
Growth DCF 8.59 ILA 16.06 ILA 26.41 ILA 80
Economic Profit
Residual Income 16.02 ILA 21.31 ILA 89.00 ILA 76
Growth Earnings
Growth-Adj P/E 35.12 ILA 50.17 ILA 65.22 ILA 68

Widest divergence: Growth Earnings (50.17 ILA) versus DCF Models (4.58 ILA). Highest evidence: Growth DCF (80).

Notify me when MDTR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 281M ILA
Revenue growth (YoY) +15.2%
Net margin 138%
Return on equity 20.9%
Free cash flow 220M ILA FY2025
P/E ratio 5.5
More key figures
Operating margin 11.1%
EPS (TTM) 2.52 ILA
EPS growth (YoY) +41.2%
Net debt 1.2B ILA FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 54 · Market factors (momentum, volatility) 51

Profitability 45
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 76
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

Mediterranean Towers Ltd. owns and operates assisted living homes for the elderly population in Israel. The company was incorporated in 1998 and is based in Ganei Tikva, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mediterranean Towers Ltd reported revenue of 281M ILA in FY2025 versus 213M ILA in FY2021, a compound +7.1%/yr. Reported net income was 388M ILA in FY2025, compounding +7.0%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
281M ILS
Latest YoY
+11.3%
Avg. growth/yr (3Y) 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.
+6.2%
Avg. growth/yr (5Y) 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.
+6.3%
Avg. growth/yr (15Y) 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.
+7.9%
Revenue +7.1%/yr
FY21 213M ILA
FY22 234M ILA
FY23 241M ILA
FY24 252M ILA
FY25 281M ILA
Net income +7.0%/yr
FY21 297M ILA
FY22 121M ILA
FY23 221M ILA
FY24 267M ILA
FY25 388M ILA
Character of growth · EPS growth decomposed (2014-2025) +14.3 % p.a.
Revenue per share +7.5 pp

of which total revenue +8.4 pp · buybacks/dilution −0.9 pp

EBIT margin +0.5 pp
Tax rate −0.7 pp
Residual (interest, one-offs) +7.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch MDTR: get an alert when its fair value changes →

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). "Mediterranean Towers Ltd Fair Value". https://www.fairvalue-calculator.com/stock/MDTR

Peer Group

Real Estate Services · 529 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 55 · Above median
Fair Value upside +46% · Above median
Return on equity (TTM) 21% · Top 25%
Return on assets 0% · Below median
Net margin (TTM) 133% · Top 25%
Operating margin (TTM) 21% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.77× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 5.5× · Cheaper than 75% of peers
P/B 0.47× · Cheaper than median
P/S (TTM) 2.88× · Pricier than median
P/FCF 3.8× · Pricier than median
EV/EBITDA 38.6× · Pricier than 75% of peers

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 95 · sector 35
FUTURE 49 · sector 10
PAST 85 · sector 16
HEALTH 62 · sector 85
DIVIDEND 1 · sector 50

Insider activity: 40/100

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 Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Mediterranean Towers Ltd 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 Mediterranean Towers Ltd (MDTR) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 20.32 ILA versus a price of 13.92 ILA, about +46% (undervalued).
What is the fair value of MDTR?
Our model-based fair value for Mediterranean Towers Ltd is 20.32 ILA (as of Aug 13, 2026), built from audited fundamentals. The current price is 13.92 ILA.
What is the quality score of MDTR?
Mediterranean Towers Ltd has a Quality Score of 54/100. 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 Mediterranean Towers Ltd (MDTR)?
Mediterranean Towers Ltd reported trailing-twelve-month revenue of about 281M ILS (latest available figure, as of Aug 13, 2026).
What is the net profit margin of MDTR?
The net profit margin of Mediterranean Towers Ltd is about 138.3%, meaning it keeps roughly 138.3% of revenue as net income. Based on the latest reported figures.

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 Mediterranean Towers Ltd 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.