EN DE

Fox-Wizel Ltd (FOX) Fair Value & Analysis

Consumer Cyclical · Il · Market cap 4.0B ILA · ISIN IL0010870223

What is Fox-Wizel Ltd really worth?

FW Fox-Wizel Ltd FOX · TA
Price348.60 ILA
Fair Value362.77 ILA
Upside+4.1%
Quality46/100

Below-average quality, currently priced close to our fair value of 362.77 ILA.

Watch Fox-Wizel Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

✓Healthy Growth (revenue 5y +20.4 %/yr)
✓Moderate debt · generates free cash flow

Risks

!Thin margins · 2.6% net margin
!Mixed vs. peers (7/14)
!Narrow moat 38/100
!Weak on future: 28 out of 100
!Weak on dividend: 14 out of 100
Evidence: High Range 252.84 ILA – 453.46 ILA

Fair value as of: Aug 29, 2026

From 26 valuation models · updated 7 days ago

Share price +21.9% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

569.22 ILA 194.30 ILA Fair Value 362.77 ILA Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range 194.30 ILA – 569.22 ILA · fair‑value band 252.84 ILA – 453.46 ILA · the 348.60 ILA price screens below the 362.77 ILA fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Fox-Wizel Ltd (FOX) currently trades at 348.60 ILA, while our model-based Fair Value estimate is 362.77 ILA, implying the stock looks roughly 3.9% fairly valued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of 717.37 ILA per share, and 18 of the 26 models we run sit above the 348.60 ILA price. Bear case: the Asset-Based group reads lowest at 84.61 ILA, and 8 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Fox-Wizel Ltd generated revenue of 7.2B ILA at a net margin of 2.6%. Revenue grew 5.5% year over year. It earns a return on equity of 11.2%. Net debt stands at 5.0B ILA. Fundamentals as of Aug 29, 2026

Our scenario range runs from 252.84 ILA (bear case) to 453.46 ILA (bull case); at 348.60 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 Consumer Cyclical peers we cover trades at −17% fair-value upside, at 4%, FOX screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 7.53 ILS per share, which is 2.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF 328.47 ILA 597.01 ILA 1,264 ILA 75
Growth DCF 317.51 ILA 643.40 ILA 1,143 ILA 75
EPV 346.31 ILA 403.09 ILA 452.08 ILA 74
All 26 models by family
DCF Models
FCF DCF 328.47 ILA 597.01 ILA 1,264 ILA 75
Owner Earnings 522.38 ILA 1,069 ILA 2,095 ILA 72
5Y Revenue Exit 384.25 ILA 772.65 ILA 1,335 ILA 70
5Y EBITDA Exit 722.98 ILA 1,532 ILA 2,628 ILA 72
5Y P/E Exit 271.15 ILA 519.22 ILA 820.78 ILA 69
10Y Revenue Exit 348.16 ILA 717.37 ILA 1,357 ILA 63
10Y EBITDA Exit 590.68 ILA 1,288 ILA 2,507 ILA 64
10Y P/E Exit 287.28 ILA 526.77 ILA 900.65 ILA 61
Earnings-Based
Graham-Dodd 112.13 ILA 674.91 ILA 940.81 ILA 63
Lynch FV 192.53 ILA 275.05 ILA 357.56 ILA 61
PEG = 1.0 192.53 ILA 275.05 ILA 357.56 ILA 57
EPV 346.31 ILA 403.09 ILA 452.08 ILA 74
Dividend Discount
Gordon GGM 116.10 ILA 231.34 ILA 350.31 ILA 67
DDM Multi-Stage 116.10 ILA 199.93 ILA 244.19 ILA 67
Multiples
P/E Multiple 272.08 ILA 362.77 ILA 453.46 ILA 63
P/S Multiple 210.24 ILA 280.32 ILA 350.40 ILA 58
P/B Multiple 210.24 ILA 280.32 ILA 350.40 ILA 55
EV/EBIT 601.94 ILA 807.02 ILA 1,012 ILA 66
EV/EBITDA 946.97 ILA 1,267 ILA 1,587 ILA 67
EV/Revenue 401.42 ILA 579.16 ILA 756.89 ILA 53
Asset-Based
NCAV (Graham) 63.14 ILA 84.61 ILA 126.28 ILA 54
Growth DCF
Growth DCF 317.51 ILA 643.40 ILA 1,143 ILA 75
Rev-Margin DCF 384.25 ILA 753.45 ILA 1,275 ILA 70
Economic Profit
Residual Income 118.94 ILA 139.25 ILA 233.64 ILA 74
ROIC Compounder 412.79 ILA 570.75 ILA 778.04 ILA 71
Growth Earnings
Growth-Adj P/E 285.64 ILA 408.05 ILA 530.47 ILA 67

Widest divergence: DCF Models (717.37 ILA) versus Asset-Based (84.61 ILA). Highest evidence: FCF DCF (75).

Notify me when FOX reaches fair value

Put FOX on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 25.7
P/S ratio 0.83 P/E × margin
EPS (TTM) 13.57 ILA price ÷ EPS = P/E 25.7
Dividend yield 0.7% payout 18.0%
Net margin 3.2% FY2025
Return on equity 11.2% TTM
More key figures
Profitability
Return on assets (EBIT) 6.8% avg 5y
Operating margin 2.1% TTM
Growth
Revenue (TTM) 7.2B ILA TTM
Revenue growth (YoY) +5.5% 3y avg +13.5%
EPS growth (YoY) −11.9%
Balance sheet & cash flow
Free cash flow 347M ILA FY2025
Net debt 5.0B ILA FY2025 · ≈ 14.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 46 · Market factors (momentum, volatility) 57

Profitability 43
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 79
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Fox-Wizel Ltd. designs, acquires, markets, and distributes clothing, fashion accessories, lingerie, footwear, fashion and sports accessories, home fashion, and baby and children's products in Israel, Canada, Europe, Asia, and internationally.

Full company description

Fox-Wizel Ltd. designs, acquires, markets, and distributes clothing, fashion accessories, lingerie, footwear, fashion and sports accessories, home fashion, and baby and children's products in Israel, Canada, Europe, Asia, and internationally. The company offers air conditioning and care products; hats, flip-flops, bags and lunch boxes, thermal cup/bottle, tank tops and briefs, socks, and underpants; and cases, overalls, bodysuits, pants and leggings, blankets, fired, shirts, swimwear, pajamas, dresses, skirts, and jeans, as well as school shirts and writing instruments. It sells its products through operating stores, retail stores, franchise stores, wholesalers, and online channel under the FOX, FOX Home, Nike, Mango, Foot Locker, American Eagle, Aerie, Terminal X, Offline by Aerie, BIllabong, Quicksilver, Sacks, Dream Sport, Jumbo, Ruby Bay, Boardriders, Shilav, Laline, The Children's Place, Flying Tiger, Converse, Champion, and Minene brands. The company was formerly known as Wizel Textile Marketing Ltd. and changed its name to Fox-Wizel Ltd. in February 2002. Fox-Wizel Ltd. was incorporated in 1995 and is based in Airport City, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fox-Wizel Ltd reported revenue of 7.1B ILS in FY2025 versus 4.2B ILS in FY2021, a compound +13.9%/yr. Reported net income was 229M ILS in FY2025, compounding −6.4%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
7.1B ILS
Latest YoY
+10.2%
Avg. revenue growth/yr (3Y) ⓘ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.
+13.5%
Avg. revenue growth/yr (5Y) ⓘ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.
+20.4%
Avg. revenue growth/yr (18Y) ⓘ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.
+14.2%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−0.9% (−1.6 + 0.7)
Revenue +13.9%/yr
FY21 4.2B ILS
FY22 4.8B ILS
FY23 5.4B ILS
FY24 6.4B ILS
FY25 7.1B ILS
Net income −6.4%/yr
FY21 298M ILS
FY22 213M ILS
FY23 149M ILS
FY24 291M ILS
FY25 229M ILS
Character of growth · EPS growth decomposed (2014-2025) +14.1 % p.a.
Revenue per share +18.6 %

of which total revenue +19.1 % · buybacks/dilution −0.4 %

EBIT margin +3.7 %
Tax rate −1.2 %
Residual (interest, one-offs) −6.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch FOX: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Fox-Wizel Ltd · Fair Value
362.77 ILA +4%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Fox-Wizel Ltd Fair Value". https://www.fairvalue-calculator.com/stock/FOX

Peer Group

Apparel Manufacturing · 214 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 46 · Below median
Fair Value upside +4% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 6% · Above median
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 0.62× · Higher than 75% of peers

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 25.7× · Pricier than median
P/B 0.76× · Cheaper than median
P/S (TTM) 0.19× · Cheaper than 75% of peers
P/FCF 3.9× · Pricier than median
EV/EBITDA 1.8× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE39 · sector 24
FUTURE28 · sector 4
PAST45 · sector 20
HEALTH69 · sector 98
DIVIDEND14 · sector 54

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

Similar stocks

10 more Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 175.50 kr 165.47 −6%
Ralph Lauren Corporation RL $396.35 $220.38 −44%
Moncler S.p.A MONC €46.15 €50.69 +10%
Gildan Activewear Inc GIL C$75.50 C$45.60 −40%
LPP SA LPP 21,340 PLN 17,754 PLN −17%
Levi Strauss & Co LEVI $21.05 $15.20 −28%
V.F. Corporation VFC $13.67 $10.44 −24%
Bosideng International Holdings 3998 HK$4.42 HK$5.92 +34%
Youngor Fashion Co 600177 ¥7.91 ¥5.59 −29%
Kontoor Brands, Inc KTB $82.01 $85.76 +5%

Compare Fox-Wizel Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Fox-Wizel Ltd (FOX) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of 362.77 ILA versus a price of 348.60 ILA, about +4% upside (fairly valued).
What is the fair value of FOX?
Our model-based fair value for Fox-Wizel Ltd is 362.77 ILA (as of Aug 29, 2026), built from audited fundamentals. The current price: 348.60 ILA.
What is the quality score of FOX?
Fox-Wizel Ltd has a Quality Score of 46/100. 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 Fox-Wizel Ltd (FOX)?
Fox-Wizel Ltd reported trailing-twelve-month revenue of about 7.2B ILS (latest available figure, as of Aug 29, 2026).
What is the net profit margin of FOX?
The net profit margin of Fox-Wizel Ltd is about 2.6%, meaning it keeps roughly 2.6% of revenue as net income. Based on the latest reported figures.
Does Fox-Wizel Ltd pay a dividend?
Fox-Wizel Ltd currently shows a dividend yield of about 0.70% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Fox-Wizel Ltd in the live analysis

One click puts Fox-Wizel Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.