EN DE

Nawi Group (NAWI) Fair Value & Analysis

Financial Services · Il · Market cap 1.5B ILA

NG Nawi Group NAWI · TA
Price45.32 ILA
Fair Value90.64 ILA
Upside+100.0%
Quality40/100
Watch Nawi Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 91.7% net margin
Moderate debt · negative free cash flow
0.06% dividend yield
Ranks above peers (11/13)
Wide moat 78/100
Evidence: High Range 43.48 ILA – 210.25 ILA Share as image

Fair value as of: Jul 14, 2026

From 9 valuation models · updated 26 days ago

Fair value updated Jul 14, 2026, revised from 93.40 ILA to 90.64 ILA (−3.0%) since Jun 26, 2026. Share price −6.8% over the past month.

Below-average quality, screening 100% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (40/100). That raises the risk this is a value trap rather than a bargain.
  • The model range is unusually wide (43.48 ILA to 210.25 ILA). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

62.69 ILA 13.45 ILA Fair Value 90.64 ILA Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 13.45 ILA – 62.69 ILA · fair‑value band 43.48 ILA – 210.25 ILA · the 45.32 ILA price screens below the 90.64 ILA fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Nawi Group (NAWI) currently trades at 45.32 ILA, while our model-based Fair Value estimate is 90.64 ILA, implying the stock looks roughly 100.0% undervalued today. The Quality Score stands at 40/100 (below-average quality), in the Financial Services 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: high), always confirm before acting.

Over the trailing twelve months, Nawi Group generated revenue of 251M ILA at a net margin of 94.0%. Revenue grew 12.8% year over year. It earns a return on equity of 24.5%. Net debt stands at 4.3B ILA. Fundamentals as of Jul 14, 2026

Our scenario range runs from 43.48 ILA (bear case) to 210.25 ILA (bull case); at 45.32 ILA, the current price sits within 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 Financial Services peers we cover trades at -41% fair-value upside, at 100%, NAWI 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 BearBaseBull Evidence
Highest evidence
Residual Income 40.35 ILA 52.00 ILA 173.73 ILA 76
Gordon GGM 26.09 ILA 47.01 ILA 64.71 ILA 70
P/E Multiple 70.06 ILA 93.42 ILA 116.77 ILA 63
All 9 models by family
DCF Models
Owner Earnings 72.50 ILA 169.04 ILA 348.18 ILA 31
Earnings-Based
Graham-Dodd 48.87 ILA 340.78 ILA 478.24 ILA 54
Lynch FV 176.06 ILA 251.51 ILA 326.97 ILA 50
Dividend Discount
Gordon GGM 26.09 ILA 47.01 ILA 64.71 ILA 70
DDM Multi-Stage 26.09 ILA 42.94 ILA 50.21 ILA 61
Multiples
P/E Multiple 70.06 ILA 93.42 ILA 116.77 ILA 63
P/B Multiple 32.50 ILA 43.33 ILA 54.17 ILA 55
Asset-Based
NCAV (Graham) 15.48 ILA 20.74 ILA 30.95 ILA 50
Economic Profit
Residual Income 40.35 ILA 52.00 ILA 173.73 ILA 76

Widest divergence: Earnings-Based (251.51 ILA) versus Asset-Based (20.74 ILA). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 251M ILA
Revenue growth (YoY) +12.8%
Net margin 94.0%
Return on equity 24.5%
Free cash flow −866M ILA FY2025
P/E ratio 7.2
More key figures
Operating margin 87.1%
EPS (TTM) 7.29 ILA
Dividend yield 0.1%
EPS growth (YoY) +9.5%
Net debt 4.3B ILA FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 31 · Market factors (momentum, volatility) 35

Profitability 46
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 0
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 81
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

Nawi Group Ltd provides financial solutions based on financing and non-bank credit in Israel. The company offers import financing, supplier financing, real estate initiative financing and supplementing equity, equipment financing, business financing, financing and accompanying residential real estate projects, and bridging loans.

Full company description

Nawi Group Ltd provides financial solutions based on financing and non-bank credit in Israel. The company offers import financing, supplier financing, real estate initiative financing and supplementing equity, equipment financing, business financing, financing and accompanying residential real estate projects, and bridging loans. It serves real estate, food and agriculture, industry and logistics, trade, communication, business and other services, energy, execution and infrastructure, consumer credit backed by vehicles, and financial services industries. The company was formerly known as Nawi Brothers Group Ltd and changed its name to Nawi Group Ltd in May 2024. Nawi Group Ltd was founded in 1984 and is based in Ramat HaSharon, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nawi Group reported revenue of 459M ILA in FY2025 versus 167M ILA in FY2021, a compound +28.7%/yr. Reported net income was 236M ILA in FY2025, compounding +20.9%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
459M ILS
Latest YoY
+22.4%
Avg. growth/yr (3Y)
+22.2%
Avg. growth/yr (5Y)
+27.5%
Avg. growth/yr (20Y)
+35.9%
Revenue +28.7%/yr
FY21 167M ILA
FY22 252M ILA
FY23 372M ILA
FY24 375M ILA
FY25 459M ILA
Net income +20.9%/yr
FY21 110M ILA
FY22 136M ILA
FY23 143M ILA
FY24 157M ILA
FY25 236M ILA

Watch NAWI: 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). "Nawi Group Fair Value". https://www.fairvalue-calculator.com/stock/NAWI

Peer Group

Credit Services · 333 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 39 · Bottom 25%
Fair Value upside +100% · Top 25%
Return on equity (TTM) 24% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 92% · Top 25%
Operating margin (TTM) 90% · Top 25%
Revenue growth 17% · Above median
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.57× · Lower than median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 6.2× · Cheaper than 75% of peers
P/B 0.48× · Cheaper than 75% of peers
P/S (TTM) 1.87× · Cheaper than median
EV/EBITDA 4.8× · Cheaper 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 100 · sector 35
FUTURE 83 · sector 39
PAST 96 · sector 32
HEALTH 71 · sector 59
DIVIDEND 1 · sector 51

Insider activity: 45/100

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $348.97 $204.19 -41%
Mastercard Incorporated MA $537.70 $221.87 -59%
American Express Company AXP $358.44 $206.40 -42%
Bajaj Finance Limited BAJFINANCE ₹1,056 ₹397.61 -62%
Shriram Finance Limited SHRIRAMFIN ₹1,024 ₹553.83 -46%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,808 ₹796.52 -56%
Tata Capital Limited TATACAP ₹360.60 ₹229.85 -36%
Power Finance Corporation PFC ₹405.10 ₹810.20 +100%
Muthoot Finance Limited MUTHOOTFIN ₹3,129 ₹3,463 +11%
Indian Railway Finance Corporation IRFC ₹88.41 ₹69.72 -21%

Compare Nawi Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Nawi Group (NAWI) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 90.64 ILA versus a price of 45.32 ILA, about +100% (undervalued).
What is the fair value of NAWI?
Our model-based fair value for Nawi Group is 90.64 ILA (as of Jul 14, 2026), built from audited fundamentals. The current price is 45.32 ILA.
What is the quality score of NAWI?
Nawi Group has a Quality Score of 40/100. 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 Nawi Group (NAWI)?
Nawi Group reported trailing-twelve-month revenue of about 251M ILS (latest available figure, as of Jul 14, 2026).
What is the net profit margin of NAWI?
The net profit margin of Nawi Group is about 94.0%, meaning it keeps roughly 94.0% of revenue as net income. Based on the latest reported figures.
Does Nawi Group pay a dividend?
Nawi Group currently shows a dividend yield of about 0.05% relative to its recent price (as of Jul 14, 2026).

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 Nawi Group 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.