← IREN ITW →
Latest Report → ← All Tickers

ITRN

ITRN

Hold 2026-03-10
Model
DCF
Price at Report
$50.63
Base IV
$56.55
Bear IV
$47.43
Bull IV
$71.58
Entry Zone: 50-52 · Sell Above: 61
Bore Family Office
Bore Family Office
Valuation Report — Ituran Location and Control (ITRN) • March 10, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 11.00% • Current Price: $50.63
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Ituran Location and Control (NASDAQ: ITRN) is a leading provider of location-based telematics services and machine-to-machine products, operating primarily in Israel (55% of revenue), Brazil (23%), and other international markets (22%). Founded in 1994 and publicly traded since 2005, Ituran has built near-monopoly market positions in both core geographies.

The company operates two segments: Telematics Services (subscription-based stolen vehicle recovery, fleet management, and smart mobility) and Telematics Products (hardware sold to OEMs and aftermarket). Subscription fees accounted for 76% of Q4 2025 revenues and generate highly recurring, predictable cash flows.

Recent developments (Q4 2025 / FY2025): Record revenues of $359M (+7% YoY), subscriber base reached 2.63M with 42K net adds in Q4 alone. New OEM partnerships signed with Stellantis, Renault, Yamaha, BMW, and Fiat. IturanMob smart-mobility platform entered the U.S. rental car market (targeting 17,000+ SMB rental companies). Carbon credit monetization platform in development. Big data analytics in commercial pilots with Israeli government and commercial clients. Distributed $60M in dividends (~100% of net income) plus $1.6M in buybacks.

Business SegmentRevenue% of TotalYoY GrowthMarginNotes
Telematics Services+9.0%28.0%
Telematics Products+1.0%8.0%
📊 Financial Snapshot
MetricFY2021FY2022FY2023FY2024FY2025
Revenue ($M)
EBITDA ($M)72.7%78.9%87.0%91.3%96.2%
Operating Income ($M)
Net Income ($M)
EPS (diluted)$1.65$1.82$2.41$2.70$2.92
Free Cash Flow ($M)39.2%18.6%63.0%60.6%66.8%
Annual DPS$0.560$0.560$0.930$1.670
Total Debt ($M)
Rev YoY Growth
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)0.700Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)11.00%Ke = Rf + β × ERP
Pre-Tax Cost of Debt6.00%Interest exp / gross debt
After-Tax Cost of Debt (Kd)4.80%× (1 − 20%)
Weight Equity (We)100.0%Mkt cap $0.0B
Weight Debt (Wd)0.0%Gross debt $0.0B
WACC11.00%DCF discount rate
📈 DCF Scenarios
$47
🔴 Bear
$57
📊 Base
$72
🚀 Bull
$50.63
Current Price
$55
Analyst Avg PT
ScenarioStage 1 (Yrs 1–5)Stage 2 (Yrs 6–10)Terminal gWACCIntrinsic Valuevs Price
🔴 Bear4.0%3.0%2.0%11.00%$47▼6.3%
📊 Base7.0%4.5%2.5%11.00%$57▲11.7%
🚀 Bull11.0%6.5%3.0%11.00%$72▲41.4%
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 4.0%  |  Stage 2: 3.0%  |  Terminal: 2.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.07B$0.06B$0.06B
Year 2Stage 1$0.07B$0.06B$0.12B
Year 3Stage 1$0.08B$0.05B$0.18B
Year 4Stage 1$0.08B$0.05B$0.23B
Year 5Stage 1$0.08B$0.05B$0.28B
Year 6Stage 2$0.08B$0.04B$0.32B
Year 7Stage 2$0.09B$0.04B$0.36B
Year 8Stage 2$0.09B$0.04B$0.40B
Year 9Stage 2$0.09B$0.04B$0.44B
Year 10Stage 2$0.09B$0.03B$0.47B
TerminalTV=$1.1BPV(TV)=$0.4B (44% of EV)EV=$0.8B
Base Scenario
Stage 1: 7.0%  |  Stage 2: 4.5%  |  Terminal: 2.5%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.07B$0.06B$0.06B
Year 2Stage 1$0.08B$0.06B$0.13B
Year 3Stage 1$0.08B$0.06B$0.19B
Year 4Stage 1$0.09B$0.06B$0.24B
Year 5Stage 1$0.09B$0.06B$0.30B
Year 6Stage 2$0.10B$0.05B$0.35B
Year 7Stage 2$0.10B$0.05B$0.40B
Year 8Stage 2$0.11B$0.05B$0.45B
Year 9Stage 2$0.11B$0.04B$0.49B
Year 10Stage 2$0.12B$0.04B$0.53B
TerminalTV=$1.4BPV(TV)=$0.5B (48% of EV)EV=$1.0B
Bull Scenario
Stage 1: 11.0%  |  Stage 2: 6.5%  |  Terminal: 3.0%
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.07B$0.07B$0.07B
Year 2Stage 1$0.08B$0.07B$0.13B
Year 3Stage 1$0.09B$0.07B$0.20B
Year 4Stage 1$0.10B$0.07B$0.27B
Year 5Stage 1$0.11B$0.07B$0.33B
Year 6Stage 2$0.12B$0.06B$0.40B
Year 7Stage 2$0.13B$0.06B$0.46B
Year 8Stage 2$0.14B$0.06B$0.52B
Year 9Stage 2$0.14B$0.06B$0.58B
Year 10Stage 2$0.15B$0.05B$0.63B
TerminalTV=$2.0BPV(TV)=$0.7B (53% of EV)EV=$1.3B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
9.0%$68$70$73$77$81
9.5%$64$66$68$71$74
10.0%$60$62$64$66$69
10.5%$57$58$60$62$64
11.0%$54$55$57$58$60
11.5%$51$52$54$55$57
12.0%$49$50$51$52$53
12.5%$47$47$48$50$51
13.0%$45$45$46$47$48

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/EEV/EBITDAFCF YieldDiv YieldRevenue Growth
Ituran Location & ControlITRN17.3x8.1x6.6%7.0%7%
Vontier CorpVNT14.0x9.5x5.2%0.4%3%
SamsaraIOTNM50.0x-1.0%0.0%35%
CalAmp CorpCAMPNMNMNM0.0%-5%
PowerFleetPWFLNM12.0x2.0%0.0%8%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$3.000
Current Yield5.93%
Consecutive Growth Years10
1-yr DPS CAGR+79.6%
3-yr DPS CAGR+52.7%
5-yr DPS CAGR+40.0%
10-yr DPS CAGR
Payout Ratio (DPS/EPS)100.0% ⚠️
FCF Payout Ratio89.8% ⚠️
Sustainability VerdictCaution — 100% NI payout; FCF coverage adequate but thin
Ituran distributes essentially all net income annually (regular + special dividends). FY2025: $60M total (~$3.00/share, ~7% yield at cost). The payout is 100% of earnings but FCF comfortably covers it ($66.8M FCF vs $60M dividends). Sustainability depends on continued earnings growth — any material earnings decline would force a dividend reduction. Management has demonstrated willingness to flex payouts with special dividends rather than setting an unsustainable base rate.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2024$2.70Actual
2025$2.92Actual
2026$2.83$3.29$3.404Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2024$0.3BActual
2025$0.4BActual
2026$0.4B$0.4B$0.4B4Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $55.00 | Range $55–$55
AnalystFirmRatingPTUpside
Tavy RosnerBarclaysBuy$55+8.6%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q4 2025$0.77 vs $0.75+$0.02 ✅$0.1B vs $0.1B+$0.0B ✅
Q3 2025$0.74 vs $0.72+$0.02 ✅$0.1B vs $0.1B+$0.0B ✅
Q2 2025$0.67 vs $0.65+$0.02 ✅$0.1B vs $0.1B+$0.0B ✅
Q1 2025$0.73 vs $0.70+$0.03 ✅$0.1B vs $0.1B+$0.0B ✅
(e) Confidence Band Commentary
Only 1 covering analyst (Barclays — Tavy Rosner). Thin sell-side coverage means consensus estimates carry lower statistical weight. Barclays raised PT from $50 to $55 on Mar 6, 2026 post Q4 results. ITRN has beaten EPS estimates in each of the last 4 quarters by 2–4%. Revenue beats have been consistent but modest.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull case: Ituran is a hidden gem — a profitable, cash-generative telematics leader with near-monopoly market positions in Israel and strong share in Brazil, trading at just 17x earnings with a ~7% dividend yield and $5+ in net cash per share. The OEM pipeline (Stellantis, Renault, BMW, Fiat) is ramping, the IturanMob smart-mobility platform is entering the U.S. rental car market, and big data / carbon credit monetization represent free optionality the market isn't pricing in. Management distributes essentially all net income to shareholders and has grown the dividend steadily.

Bear case: Israel geopolitical risk is structural and hard to underwrite. The conflict creates persistent headline overhangs that suppress the multiple even when fundamentals are fine. Brazil FX volatility can swing reported results. The subscriber growth rate (~160–188K/yr) is healthy but not explosive. Only one covering analyst (Barclays) means illiquidity and limited institutional interest. At $50, you're paying for steady-state — any risk-off sentiment compresses the multiple.

My take: Hold at $50.63. The Base IV of ~$52 offers a thin margin of safety. This stock becomes clearly attractive below $45 and compelling below $40. The 7% yield plus consistent FCF growth makes ITRN a legitimate high-yield candidate, but the entry point matters. Watch for a pullback to the $44–46 range — that's where risk/reward becomes compelling for a ~$200K position.

⚖️ DCF Verdict: Hold — Ituran Location and Control (ITRN)
Current price: $50.63 | Analyst Avg PT: $55.00
$47
🔴 Bear
$57
📊 Base
$72
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$52Begin position
Tier 2 — Add≤$52Add on weakness
Tier 3 — Full≤$50Full allocation
Sell Alert≥$61Above fair value — consider trimming
Fair value at current price. Strong FCF, 7% yield, and OEM growth optionality. Wait for pullback to $44–46 to initiate a full position. Only 1 analyst coverage = illiquidity risk.
Bore Family Office • Analysis generated by Lurch • Not investment advice.