Terminal X Online Ltd. (TRX) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Terminal X Online Ltd. stock ILS 7.41, price ILS 7.20, upside +2.9%, quality 66 out of 100. Rating: fairly valued. 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. As of Nov 6, 2026.
How to read this chart
60‑month range 1.86 ILS – 14.70 ILS · fair‑value band 5.02 ILS – 9.63 ILS · the 7.20 ILS price screens below the 7.41 ILS fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Terminal X Online in your weekly email
Every Wednesday you see whether Terminal X Online 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.
Terminal X Online Ltd. engages in the marketing and sale of fashion and lifestyle products in Israel.
Show moreShow less
The company also offers makeup products under the ADAH brand to retail sites, and makeup and perfumery schools; clothing, footwear, bags, and fashion accessories under the AINKER to the Degel stores, retail sites, and selected fashion stores; and jewelry, fashion, and lifestyle accessories under the RONIT YAM and SENSEA brands.
It provides its products through Terminal X, Sisterz, Strongpool, Inker, Ada Lazargan, and Ronit Yam e-commerce sites. The company was incorporated in 2017 and is based in Bnei Brak, Israel. Terminal X Online Ltd. operates as a subsidiary of Fox-Wizel Ltd.
Stock analysis
Terminal X Online Ltd. (TRX) currently trades at 7.20 ILS, while our model-based Fair Value estimate is 7.41 ILS, so the stock looks roughly fairly valued today (gap 2.8%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 8.80 ILS per share, and 11 of the 26 models we run sit above the 7.20 ILS price.
Bear case: the Economic Profit group reads lowest at 2.76 ILS, and 15 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 5.02 ILS (bear) to 9.63 ILS (bull), the price of 7.20 ILS sits inside 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 66/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Terminal X Online Ltd. reported revenue of 560M ILS in FY2025 versus 341M ILS in FY2021, a compound +13.2%/yr. Reported net income was 28.4M ILS in FY2025.
Key figures
Market cap 918M ILS Micro · P/E ratio 27.7 · P/S ratio 1.50 · EPS (TTM) 0.2600 ILS · Dividend yield 3.9% · Net margin 5.4% · Return on equity 14.3% · Return on assets (EBIT) 2.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 21% fair-value upside, at 3%, TRX screens richer than that median.
Fair Value models
Bear5.02 ILSFair Value 7.41 ILSBull9.63 ILS
Price 7.20 ILS · Upside +2.9%
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.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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.8%
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.
+13.5%
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.
+19.9%
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.
+51.2%
’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.
+59.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+55.9%
Dividend (yield on the price)3.9%
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.3% → 8%
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).
+15.8%
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 +13.4% 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.Internet Retail · 101 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Above median
Fair Value upside+2.9% · Below median
Profitability
Return on equity (12 months)14.3% · Above median
Return on assets4.6% · Above median
Net margin (12 months)5.4% · Above median
Operating margin (12 months)11.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)20.5% · Above median
Dividend yield (12 months)3.9% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Internet Retail median · lower = cheaper
P/E (12 months)27.7× · Pricier than median
P/B3.59× · Pricier than median
P/S (12 months)1.50× · Pricier than median
Price / free cash flow (fiscal year)19.8× · Pricier than median
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). "Terminal X Online Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/TRX
Frequently asked questions
Is Terminal X Online Ltd. (TRX) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 7.41 ILS versus a price of 7.20 ILS, about +3% upside (fairly valued).
What is the fair value of TRX?
Our model-based fair value for Terminal X Online Ltd. is 7.41 ILS (as of Nov 6, 2026), built from audited fundamentals. The current price: 7.20 ILS.
What is the quality score of TRX?
Terminal X Online Ltd. has a Quality Score of 66/100. 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 Terminal X Online Ltd. (TRX)?
Our model-based price target is the fair value of 7.41 ILS (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 5.02 ILS, optimistic scenario 9.63 ILS. It is a calculation from audited fundamentals, not an analyst target.
What is the Terminal X Online Ltd. stock forecast for 2026?
Our models put fair value at 7.41 ILS, about +3% upside versus a price of 7.20 ILS (fairly valued). Cautious scenario 5.02 ILS, optimistic scenario 9.63 ILS. The calculation is refreshed regularly with new filings.
What is the revenue of Terminal X Online Ltd. (TRX)?
Terminal X Online Ltd. reported trailing-twelve-month revenue of about 614M ILS (latest available figure, as of Nov 6, 2026).
Does Terminal X Online Ltd. pay a dividend?
Terminal X Online Ltd. currently shows a dividend yield of 3.88% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Terminal X Online Ltd. (TRX) and when is the ex-dividend date?
Terminal X Online Ltd. pays a dividend of 0.279 ILS per share a year, a dividend yield of 3.9%. The last ex-dividend date was Sep 2, 2026. The payout ratio is 107% of earnings. Free cash flow covers the dividend 1.30 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Terminal X Online Ltd. (TRX)?
For today's price to be fair in a discounted-cash-flow model, Terminal X Online Ltd. would have to grow free cash flow by +15.8 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.9 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of TRX use?
Our models discount Terminal X Online Ltd. at 13.3 %: a base by market capitalisation (micro), damped by beta 0.66, 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 Terminal X Online Ltd. that is +15.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Terminal X Online Ltd. (TRX) delivered so far?
Over the past 5 years revenue at Terminal X Online Ltd. grew +19.9 % a year. The price currently implies free-cash-flow growth of +15.8 % 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 Terminal X Online Ltd. (TRX) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Terminal X Online Ltd. (+15.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Terminal X Online Ltd. (TRX)?
The free-cash-flow yield on the price is 5.06 %: that much free cash flow Terminal X Online Ltd. produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Terminal X Online Ltd. (TRX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Terminal X Online Ltd. it is 7.41 ILS per share (as of Nov 6, 2026), against a price of 7.20 ILS. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Terminal X Online Ltd. stock overvalued or undervalued in 2026?
As of Nov 6, 2026, TRX trades below its calculated fair value: price 7.20 ILS, fair value 7.41 ILS, a gap of about +3% (fairly valued). 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 TRX?
No. The price is what the market pays today (7.20 ILS); the fair value is what the company's own numbers justify (7.41 ILS). For Terminal X Online Ltd. the two are 0.2110 ILS per share apart. That gap is exactly why we show both numbers side by side.
How much is Terminal X Online Ltd. worth?
The market values Terminal X Online Ltd. at about 918M ILS (market capitalisation, as of Nov 6, 2026). Per share that is 7.20 ILS; our models calculate a fair value of 7.41 ILS per share.
What do the bullish and bearish scenarios say about TRX?
Our models span a range for Terminal X Online Ltd.: cautious scenario 5.02 ILS, base 7.41 ILS, optimistic 9.63 ILS per share (as of Nov 6, 2026, price 7.20 ILS). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TRX?
Terminal X Online Ltd. trades at a price-to-earnings ratio of 27.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7.41 ILS is built from several models across several years. Other multiples: P/B 3.6, P/S 1.5, EV/EBITDA 12.9.
How solid is the balance sheet of Terminal X Online Ltd. (TRX)?
Balance-sheet figures for Terminal X Online Ltd. (as of Nov 6, 2026): return on equity 14.3%, debt of 0.03 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is TRX from its 52-week high?
Terminal X Online Ltd. trades at 7.20 ILS, about 17% below its 52-week high of 8.72 ILS and 24% above the low of 5.79 ILS (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 7.41 ILS is for.
Which stocks are comparable to Terminal X Online Ltd.?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, PDD Holdings, Prosus N.V, 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 Terminal X Online Ltd. stock attractive at the current price?
The data as of Nov 6, 2026: price 7.20 ILS, calculated fair value 7.41 ILS (+3%), Quality Score 66/100, from 26 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 TRX calculated?
We run Terminal X Online Ltd. through 26 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 7.41 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. Terminal X Online Ltd. currently trades 3% 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 Terminal X Online Ltd. (TRX)?
The closing price on Nov 6, 2026 was 7.20 ILS. Our model-based fair value is 7.41 ILS, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Terminal X Online Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (5.02 ILS to 9.63 ILS) leaves room in how you read the outcome.
Key figures of Terminal X Online Ltd.
How large is the market capitalisation of Terminal X Online Ltd. (TRX)?
The market capitalisation of Terminal X Online Ltd. is 918M 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 Terminal X Online Ltd. (TRX)?
The price-to-sales ratio of Terminal X Online Ltd. is 1.50 (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 Terminal X Online Ltd. (TRX)?
Earnings per share at Terminal X Online Ltd. are 0.2600 ILS (price ÷ EPS = P/E 27.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Terminal X Online Ltd. (TRX)?
The dividend yield of Terminal X Online Ltd. is 3.9% (payout 107%). 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 Terminal X Online Ltd. (TRX)?
The net margin of Terminal X Online Ltd. is 5.4% (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 Terminal X Online Ltd. (TRX)?
The return on equity (ROE) of Terminal X Online Ltd. is 14.3% (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 Terminal X Online Ltd. (TRX)?
On an EBIT basis the return on assets of Terminal X Online Ltd. is 2.1% (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 Terminal X Online Ltd. (TRX)?
The operating margin of Terminal X Online Ltd. is 11.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Terminal X Online Ltd. (TRX)?
Revenue at Terminal X Online Ltd. is growing +20.5% versus a year earlier (3y avg +13.5%). 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 Terminal X Online Ltd. (TRX)?
Earnings per share at Terminal X Online Ltd. are growing +80.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Terminal X Online Ltd. (TRX) carry?
The net debt of Terminal X Online Ltd. is 74.3M ILS (fiscal year 2025, ≈ 1.6 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 Terminal X Online Ltd. in the live analysis
One click puts Terminal X Online Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026