Cellcom Israel Valuation

Q: What is the Fair Price of CEL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

CEL (₪18.42) is trading below our estimate of [[fair value]] (₪66.27)

Is CEL undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CEL when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CEL (₪18.42) is trading below our estimate of fair value (₪66.27)

Significantly Below Fair Value: CEL is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CEL?

Key metric: As CEL is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CEL. This is calculated by dividing CEL's market cap by their current earnings.
What is CEL's PE Ratio?
PE Ratio	20.2x
Earnings	₪151.00m
Market Cap	₪3.05b

CEL key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.2x
Enterprise Value/EBITDA	5.9x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does CEL's PE Ratio compare to its peers?

The above table shows the PE ratio for CEL vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	13x
PTNR Partner Communications	17.3x	n/a	₪3.8b
BCOM B Communications	15.2x	n/a	₪1.8b
BEZQ Bezeq The Israel Telecommunication	13.3x	5.6%	₪14.6b
ENTEL Empresa Nacional de Telecomunicaciones	6.3x	14.0%	CL$886.8b
CEL Cellcom Israel	20.2x	n/a	₪3.1b

Price-To-Earnings vs Peers: CEL is expensive based on its Price-To-Earnings Ratio (20.2x) compared to the peer average (13x).

Price to Earnings Ratio vs Industry

How does CEL's PE Ratio compare vs other companies in the Asian Wireless Telecom Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CEL is expensive based on its Price-To-Earnings Ratio (20.2x) compared to the Asian Wireless Telecom industry average (18x).

Price to Earnings Ratio vs Fair Ratio

What is CEL's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CEL PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	20.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CEL's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CEL forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	₪18.42	₪20.50 +11.3%	7.3%	₪22.00	₪19.00	n/a	2
Nov ’25	₪17.69	₪19.75 +11.6%	3.8%	₪20.50	₪19.00	n/a	2
Oct ’25	₪16.76	₪19.75 +17.8%	3.8%	₪20.50	₪19.00	n/a	2
Sep ’25	₪15.58	₪19.75 +26.8%	3.8%	₪20.50	₪19.00	n/a	2
Aug ’25	₪14.08	₪19.30 +37.1%	1.6%	₪19.60	₪19.00	n/a	2
Jul ’25	₪13.06	₪19.30 +47.8%	1.6%	₪19.60	₪19.00	n/a	2
Jun ’25	₪14.61	₪19.30 +32.1%	1.6%	₪19.60	₪19.00	n/a	2
Mar ’25	₪15.75	₪19.25 +22.2%	1.3%	₪19.50	₪19.00	n/a	2
Feb ’25	₪15.05	₪19.25 +27.9%	1.3%	₪19.50	₪19.00	n/a	2
Jan ’25	₪15.88	₪18.00 +13.4%	5.6%	₪19.00	₪17.00	n/a	2
Dec ’24	₪12.79	₪18.00 +40.7%	5.6%	₪19.00	₪17.00	n/a	2
Aug ’24	₪12.68	₪19.50 +53.8%	2.6%	₪20.00	₪19.00	₪14.08	2
Jul ’24	₪12.79	₪19.50 +52.5%	2.6%	₪20.00	₪19.00	₪13.06	2
Jun ’24	₪13.98	₪19.50 +39.5%	2.6%	₪20.00	₪19.00	₪14.61	2
May ’24	₪13.48	₪22.50 +66.9%	6.7%	₪24.00	₪21.00	₪16.30	2
Apr ’24	₪12.90	₪22.50 +74.4%	6.7%	₪24.00	₪21.00	₪15.45	2
Feb ’24	₪18.30	₪25.33 +38.4%	7.4%	₪28.00	₪24.00	₪15.05	3
Jan ’24	₪17.90	₪25.33 +41.5%	7.4%	₪28.00	₪24.00	₪15.88	3
Dec ’23	₪19.18	₪25.33 +32.1%	7.4%	₪28.00	₪24.00	₪12.79	3
Nov ’23	₪17.72	₪24.67 +39.2%	10.1%	₪28.00	₪22.00	₪9.85	3

Analyst Forecast: Target price is less than 20% higher than the current share price.