GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » El AL Israel Airlines Ltd (XTAE:ELAL) » Definitions » Intrinsic Value: Projected FCF

El AL Israel Airlines (XTAE:ELAL) Intrinsic Value: Projected FCF : ₪12.47 (As of Jan. 18, 2025)


View and export this data going back to 2003. Start your Free Trial

What is El AL Israel Airlines Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-01-18), El AL Israel Airlines's Intrinsic Value: Projected FCF is ₪12.47. The stock price of El AL Israel Airlines is ₪8.55. Therefore, El AL Israel Airlines's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for El AL Israel Airlines's Intrinsic Value: Projected FCF or its related term are showing as below:

XTAE:ELAL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 0.71   Max: 124.98
Current: 0.69

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of El AL Israel Airlines was 124.98. The lowest was 0.32. And the median was 0.71.

XTAE:ELAL's Price-to-Projected-FCF is ranked better than
58.76% of 708 companies
in the Transportation industry
Industry Median: 0.83 vs XTAE:ELAL: 0.69

El AL Israel Airlines Intrinsic Value: Projected FCF Historical Data

The historical data trend for El AL Israel Airlines's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

El AL Israel Airlines Intrinsic Value: Projected FCF Chart

El AL Israel Airlines Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -19.59 -21.65 -30.59 -11.53 -5.62

El AL Israel Airlines Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -7.40 -5.62 0.04 9.25 12.47

Competitive Comparison of El AL Israel Airlines's Intrinsic Value: Projected FCF

For the Airlines subindustry, El AL Israel Airlines's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


El AL Israel Airlines's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, El AL Israel Airlines's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where El AL Israel Airlines's Price-to-Projected-FCF falls into.



El AL Israel Airlines Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get El AL Israel Airlines's Free Cash Flow(6 year avg) = ₪498.73.

El AL Israel Airlines's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Sep24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*498.73344+1385.996*0.8)/469.400
=12.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


El AL Israel Airlines  (XTAE:ELAL) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

El AL Israel Airlines's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.55/12.47744887402
=0.69

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


El AL Israel Airlines Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of El AL Israel Airlines's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


El AL Israel Airlines Business Description

Traded in Other Exchanges
Address
PO Box 41, Ben Gurion Airport, Lod, ISR, 7015001
El AL Israel Airlines Ltd is an international airline company which provides air transportation of passengers and cargo in Israel and overseas, by means of passenger aircraft and cargo aircraft. The company's passenger aircraft mainly operate scheduled flights as well as charter flights. The group is engaged in activities related to the air transport operations, such as the sale of duty-free products, food production, and supply mainly to the company's aircraft, providing security services, ongoing maintenance services and overall maintenance services to aircraft of other airlines at Ben Gurion Airport, and managing travel agencies abroad. The reporting segments of the company are air transport on passenger aircraft, and air transport on cargo plane.

El AL Israel Airlines Headlines

No Headlines