Ellomay Capital Ltd. logo

Ellomay Capital Ltd.

ELLO | AMEX
Chart Builder DCF Calculator
$21.40
$0 (0.00%)
Sep 21, 2026, 9:46 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-27.48M -25.06M -6.02M -3.8M -7.24M 2.73M -9.01M -6.53M -7.93M -8.21M -19K 12.27M 5.34M 6.82M 140K -16.17M -15.11M -20.37M -19.63M -6.28M -7.06M -6.97M
Depreciation & Amortization
17.15M 16.76M 16.48M 16.4M 16.14M 16.09M 15.94M 16.77M 16.69M 16.44M 16.47M 16.34M 16.18M 16.19M 16.09M 15.88M 16.01M 16.07M 15.11M 11.81M 8.6M 5.3M
Stock-Based Compensation
12K 12K 16K 32K 55K 83K 109K 116K 117K 120K 121K 130K 129K 158K 127K 128K 110K 56K 63K 47K 43K 43K
Other Working Capital
733.13K 3.45M -5.68M 3.59M 649K -425K 8.23M -1.84M -697K -734K -2.23M -548K -4.15M -2.27M 3.55M -217K 7.51M 8M 2.73M 5.17M 2.7M 2.51M
Other Non-Cash Items
4.31M 11.22M -5.04M -5.05M 92K -11.34M 2.19M -5.79M 1.99M 3.5M -2.2M -16.27M -14.59M -19.05M -12.64M 14.36M 12.28M 22.99M 21.17M 6.95M 5.3M 1.77M
Deferred Income Tax
-1.03M -1.88M -4.4M -3.14M -2.21M -1.55M -1.43M -1.47M -2.38M -2.14M -2.59M -1.05M -187K 568K 2.1M -1.09M -1.5M -1.68M -2.28M 477K 93K -548K
Change in Working Capital
-5.09M -1.48M 750K 6.51M 5.7M 1.06M 166K -5.73M -4.68M -1.79M -3.18M 2.79M 1.71M 325K 5.5M 3.14M 5.06M 5.88M 1.69M -2.78M -3.6M -3.63M
Operating Cash Flow
-12.12M -420K 1.79M 10.95M 12.55M 7.08M 7.97M -2.64M 3.8M 7.92M 8.6M 14.21M 8.57M 5.01M 11.32M 16.24M 16.86M 22.94M 16.11M 10.22M 3.37M -4.04M
Capital Expenditures
-128.31M -90.59M -97.83M -86.7M -93.48M -85.84M -75.44M -61.32M -54.38M -56.82M -61.13M -61.03M -53.8M -46.41M -48.61M -49.3M -41.29M -73.56M -83.68M -98.19M -111.81M -112.66M
Cash Acquisitions
-190 n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.46M -7.46M -7.46M
Purchase of Investments
-18.1M 39.13M n/a -38.04M -38.15M -39.66M -558K -1.72M -1.61M -499.15K -22.8M -25.09M -25.09M -24.69M -2.89M -30.28M -30.28M -30.29M -30.01M -1.66M -4.62M -4.62M
Sales Maturities Of Investments
135.08M n/a n/a 40.97M 40.57M 10.85M 10.86M 11.79M 11.64M 22.92M 25.74M 20.25M 24.05M 31.01M 28.17M 31.45M 27.65M 8K 10.33M 10.75M 12.12M 12.12M
Other Investing Acitivies
-11.63M -23.05M -1.92M -2.89M -11.82M -2.55M -1.83M -4.49M -1.48M 670.15K 350.15K 7.31M 4.07M -2.9M -4.85M -16.93M -13.99M -6.39M -4.93M 3.83M 1.36M 2.14M
Investing Cash Flow
-23.81M -74.41M -99.75M -81.87M -99.66M -113.81M -64.44M -51.84M -42.42M -31.45M -55.55M -58.55M -50.77M -42.99M -28.18M -65.05M -57.91M -110.23M -108.29M -92.73M -110.41M -110.48M
Debt Repayment
15.33M 44.72M 71.76M 18.43M 61.14M 62.95M 42.25M 37.47M 16.46M 34.67M 56.18M 64.88M 58.79M 20.29M 32.66M 42.93M 42.53M 78.18M 55.88M 78.46M 107.07M 146.34M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
56.27M 73.22M 69.28M 40.57M 19.09M -1.78M -1.76M -1.89M -1.7M -2.07M -1.75M 2.78M 2.1M 1.99M -6.15M -11.37M -15.55M -15.05M -5.36M -2.49M 2.74M 2.74M
Financial Cash Flow
71.17M 117.99M 141.06M 70.86M 79.42M 59.9M 42.96M 39.33M 18.51M 36.33M 54.43M 67.66M 60.89M 22.28M 26.51M 31.56M 26.99M 63.14M 54.2M 79.64M 121.56M 160.84M
Net Cash Flow
46.04M 48.55M 46.48M 832K -9.54M -47.57M -10.42M -14.07M -18.22M 12.59M 4.71M 13.65M 13.92M -21.24M 5.23M -9.57M -7.31M -14.04M -25.62M 4.06M 16.03M 47.26M
Free Cash Flow
-140.43M -91.01M -96.04M -75.74M -80.93M -78.76M -67.47M -63.96M -50.58M -48.9M -52.53M -46.82M -45.23M -41.4M -37.29M -33.06M -24.43M -50.62M -67.57M -87.97M -108.44M -116.7M
Adj. Free Cash Flow
-140.44M -91.02M -96.06M -75.78M -80.98M -78.85M -67.58M -64.08M -50.69M -49.02M -52.65M -46.95M -45.36M -41.56M -37.42M -33.18M -24.54M -50.67M -67.63M -88.02M -108.48M -116.74M
Maintenance CapEx
-63.83M -77.81M -85.87M -65.64M -76.83M -69.89M -66.35M -59.44M -52.49M -54.93M -59.25M -61.03M -37.01M -22.87M -9.54M n/a n/a n/a n/a -24.74M -47.14M -87.01M
Growth CapEx
-64.48M -12.78M -11.96M -21.05M -16.65M -15.95M -9.09M -1.89M -1.89M -1.89M -1.89M n/a -16.79M -23.54M -39.07M -49.3M -41.29M -73.56M -83.68M -73.45M -64.67M -25.65M
Owner Earnings
-75.95M -78.23M -84.08M -54.69M -64.28M -62.81M -58.38M -62.08M -48.69M -47.02M -50.64M -46.82M -28.44M -17.86M 1.78M 16.24M 16.86M 22.94M 16.11M -14.52M -43.77M -91.04M

© 2026 bestshares.com. All rights reserved.