EN DE

Veridis Environment Ltd (VRDS) Fair Value & Analysis

Industrials · Il · Market cap 7.3B ILA

VE Veridis Environment Ltd VRDS · TA
Price49.80 ILA
Fair Value22.87 ILA
Upside-54.1%
Quality39/100
Watch Veridis Environment Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.8% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (6/13)
Moderate moat 48/100
Evidence: High Range 17.15 ILA – 28.59 ILA Share as image

Fair value as of: Jul 16, 2026

From 22 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 28.25 ILA to 22.87 ILA (−19.0%) since Jun 24, 2026. Share price −5.3% over the past month.

Below-average quality, and screening another 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (28.59 ILA). The favourable scenario is already priced in.
  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

57.16 ILA 17.14 ILA Fair Value 22.87 ILA Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 17.14 ILA – 57.16 ILA · fair‑value band 17.15 ILA – 28.59 ILA · the 49.80 ILA price screens above the 22.87 ILA fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Veridis Environment Ltd (VRDS) currently trades at 49.80 ILA, while our model-based Fair Value estimate is 22.87 ILA, implying the stock looks roughly 54.1% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Veridis Environment Ltd generated revenue of 2.7B ILA at a net margin of 11.8%. Revenue grew 9.5% year over year. It earns a return on equity of 14.8%. Net debt stands at 2.3B ILA. Fundamentals as of Jul 16, 2026

Our scenario range runs from 17.15 ILA (bear case) to 28.59 ILA (bull case); at 49.80 ILA, the current price sits above 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 Industrials peers we cover trades at -40% fair-value upside, at -54%, VRDS screens richer 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
Growth DCF 13.28 ILA 35.58 ILA 75.72 ILA 80
Residual Income 11.66 ILA 12.89 ILA 19.97 ILA 76
Rev-Margin DCF 6.02 ILA 14.98 ILA 74
All 22 models by family
DCF Models
FCF DCF 14.36 ILA 31.51 ILA 77.58 ILA 38
Owner Earnings 23.46 ILA 63.06 ILA 141.53 ILA 31
5Y Revenue Exit 5.22 ILA 14.09 ILA 39
5Y EBITDA Exit 14.43 ILA 37.28 ILA 75.21 ILA 41
5Y P/E Exit 11.20 ILA 32.51 ILA 59.34 ILA 38
10Y Revenue Exit 4.12 ILA 12.36 ILA 21.47 ILA 36
10Y EBITDA Exit 14.25 ILA 38.61 ILA 81.83 ILA 37
10Y P/E Exit 12.05 ILA 32.81 ILA 67.13 ILA 35
Earnings-Based
Graham-Dodd 9.15 ILA 61.41 ILA 86.04 ILA 54
Lynch FV 17.98 ILA 25.68 ILA 33.39 ILA 50
PEG = 1.0 17.98 ILA 25.68 ILA 33.39 ILA 46
Dividend Discount
Gordon GGM 1.83 ILA 3.65 ILA 5.52 ILA 70
DDM Multi-Stage 1.83 ILA 3.15 ILA 3.85 ILA 61
Multiples
P/E Multiple 21.19 ILA 28.25 ILA 35.32 ILA 63
P/S Multiple 17.15 ILA 22.87 ILA 28.59 ILA 58
P/B Multiple 17.15 ILA 22.87 ILA 28.59 ILA 55
EV/EBITDA 15.29 ILA 23.93 ILA 32.58 ILA 54
Asset-Based
NCAV (Graham) 6.77 ILA 9.07 ILA 13.53 ILA 50
Growth DCF
Growth DCF 13.28 ILA 35.58 ILA 75.72 ILA 80
Rev-Margin DCF 6.02 ILA 14.98 ILA 74
Economic Profit
Residual Income 11.66 ILA 12.89 ILA 19.97 ILA 76
Growth Earnings
Growth-Adj P/E 24.95 ILA 35.65 ILA 46.34 ILA 68

Widest divergence: Growth Earnings (35.65 ILA) versus Dividend Discount (3.15 ILA). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.7B ILA
Revenue growth (YoY) +9.5%
Net margin 11.8%
Return on equity 14.8%
Free cash flow 264M ILA FY2025
P/E ratio 21.2
More key figures
Operating margin 7.7%
EPS (TTM) 2.17 ILA
EPS growth (YoY) +3,450%
Net debt 2.3B ILA FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 40 · Market factors (momentum, volatility) 80

Profitability 31
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 50
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

Veridis Environment Ltd provides environmental services in the areas of waste management, paper and cardboard, water, and energy in Israel.

Full company description

Veridis Environment Ltd provides environmental services in the areas of waste management, paper and cardboard, water, and energy in Israel. The company offers waste collection and transportation, separation, sorting, recycling, and disposal, as well as treatment, hazardous waste, total waste management, environmental remediation, hydroxyl, and landfilling services; and produces recycled raw materials and renewable energies using waste. It engages in recycling, cardboard paper production, and packaging manufacturing; and operates a desalination plant that supplies renewable water for consumers, as well as for the industrial and agriculture sectors. In addition, the company develops and operates power stations and energy facilities based on renewable energies, such as biomass, cogeneration, biogas, etc. Further, it designs and operates energy centers and other energy efficiency projects; and provides installation and maintenance services for heating, ventilation, and air-conditioning systems. The company was founded in 1993 and is based in Herzliya, Israel. Veridis Environment Ltd operates as a subsidiary of Delek Automotive Systems Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Veridis Environment Ltd reported revenue of 2.6B ILA in FY2025 versus 955M ILA in FY2021, a compound +28.6%/yr. Reported net income was 207M ILA in FY2025, compounding +35.6%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.6B ILS
Latest YoY
−4.5%
Avg. growth/yr (3Y)
+35.2%
Avg. growth/yr (5Y)
+24.1%
Avg. growth/yr (7Y)
+18.9%
Revenue +28.6%/yr
FY21 955M ILA
FY22 1.1B ILA
FY23 2.5B ILA
FY24 2.7B ILA
FY25 2.6B ILA
Net income +35.6%/yr
FY21 61.2M ILA
FY22 142M ILA
FY23 −81.4M ILA
FY24 −18.5M ILA
FY25 207M ILA

VRDS screens 54% overvalued. Compare with Waste Management, Inc →

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). "Veridis Environment Ltd Fair Value". https://www.fairvalue-calculator.com/stock/VRDS

Peer Group

Waste Management · 169 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 −54% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 10% · Above median
Debt / equity 0.86× · Higher than 75% of peers

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 22.0× · Pricier than median
P/B 1.16× · Cheaper than median
P/S (TTM) 0.90× · Cheaper than median
P/FCF 9.1× · Pricier than median
EV/EBITDA 10.1× · Pricier than median

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 0 · sector 10
FUTURE 48 · sector 21
PAST 59 · sector 24
HEALTH 57 · sector 82
DIVIDEND 0 · sector 30

VALUE 0: the price sits above our fair-value range.

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 Waste Management stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $233.33 $128.02 -45%
Republic Services, Inc RSG $219.20 $122.01 -44%
Waste Connections, Inc WCN C$242.43 C$78.67 -68%
Veolia Environnement SA VIE €37.51 €24.50 -35%
Clean Harbors, Inc CLH $303.64 $155.37 -49%
GFL Environmental Inc GFL C$55.40 C$94.12 +70%
Fomento de Construcciones y Contratas, S.A FCC €12.20 €7.30 -40%
GEM Co 002340 ¥6.32 ¥5.27 -17%
Zhejiang Weiming Environment Protection Co 603568 ¥16.18 ¥20.91 +29%
Cleanaway Waste Management Limited CWY A$2.34 A$1.18 -50%

Compare Veridis Environment Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Veridis Environment Ltd (VRDS) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 22.87 ILA versus a price of 49.80 ILA, about −54% (overvalued).
What is the fair value of VRDS?
Our model-based fair value for Veridis Environment Ltd is 22.87 ILA (as of Jul 16, 2026), built from audited fundamentals. The current price is 49.80 ILA.
What is the quality score of VRDS?
Veridis Environment Ltd has a Quality Score of 39/100. 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 Veridis Environment Ltd (VRDS)?
Veridis Environment Ltd reported trailing-twelve-month revenue of about 2.7B ILS (latest available figure, as of Jul 16, 2026).
What is the net profit margin of VRDS?
The net profit margin of Veridis Environment Ltd is about 11.8%, meaning it keeps roughly 11.8% 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 Veridis Environment 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.