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 $1.6M in buybacks.
| Business Segment | Revenue | % of Total | YoY Growth | Margin | Notes |
|---|
| Telematics Services | — | — | +9.0% | 28.0% | — |
| Telematics Products | — | — | +1.0% | 8.0% | — |
📊 Financial Snapshot
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|
| Revenue ($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)
| Input | Value | Notes |
|---|
| Risk-Free Rate (Rf) | 4.30% | 10-yr US Treasury yield |
| Beta (β) | 0.700 | Market 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 Debt | 6.00% | 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 |
| WACC | 11.00% | DCF discount rate |
📈 DCF Scenarios
| Scenario | Stage 1 (Yrs 1–5) | Stage 2 (Yrs 6–10) | Terminal g | WACC | Intrinsic Value | vs Price |
|---|
| 🔴 Bear | 4.0% | 3.0% | 2.0% | 11.00% | $47 | ▼6.3% |
| 📊 Base | 7.0% | 4.5% | 2.5% | 11.00% | $57 | ▲11.7% |
| 🚀 Bull | 11.0% | 6.5% | 3.0% | 11.00% | $72 | ▲41.4% |


📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 4.0% | Stage 2: 3.0% | Terminal: 2.0%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.07B | $0.06B | $0.06B |
| Year 2 | Stage 1 | $0.07B | $0.06B | $0.12B |
| Year 3 | Stage 1 | $0.08B | $0.05B | $0.18B |
| Year 4 | Stage 1 | $0.08B | $0.05B | $0.23B |
| Year 5 | Stage 1 | $0.08B | $0.05B | $0.28B |
| Year 6 | Stage 2 | $0.08B | $0.04B | $0.32B |
| Year 7 | Stage 2 | $0.09B | $0.04B | $0.36B |
| Year 8 | Stage 2 | $0.09B | $0.04B | $0.40B |
| Year 9 | Stage 2 | $0.09B | $0.04B | $0.44B |
| Year 10 | Stage 2 | $0.09B | $0.03B | $0.47B |
| Terminal | — | TV=$1.1B | PV(TV)=$0.4B (44% of EV) | EV=$0.8B |
Base Scenario
Stage 1: 7.0% | Stage 2: 4.5% | Terminal: 2.5%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.07B | $0.06B | $0.06B |
| Year 2 | Stage 1 | $0.08B | $0.06B | $0.13B |
| Year 3 | Stage 1 | $0.08B | $0.06B | $0.19B |
| Year 4 | Stage 1 | $0.09B | $0.06B | $0.24B |
| Year 5 | Stage 1 | $0.09B | $0.06B | $0.30B |
| Year 6 | Stage 2 | $0.10B | $0.05B | $0.35B |
| Year 7 | Stage 2 | $0.10B | $0.05B | $0.40B |
| Year 8 | Stage 2 | $0.11B | $0.05B | $0.45B |
| Year 9 | Stage 2 | $0.11B | $0.04B | $0.49B |
| Year 10 | Stage 2 | $0.12B | $0.04B | $0.53B |
| Terminal | — | TV=$1.4B | PV(TV)=$0.5B (48% of EV) | EV=$1.0B |
Bull Scenario
Stage 1: 11.0% | Stage 2: 6.5% | Terminal: 3.0%
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $0.07B | $0.07B | $0.07B |
| Year 2 | Stage 1 | $0.08B | $0.07B | $0.13B |
| Year 3 | Stage 1 | $0.09B | $0.07B | $0.20B |
| Year 4 | Stage 1 | $0.10B | $0.07B | $0.27B |
| Year 5 | Stage 1 | $0.11B | $0.07B | $0.33B |
| Year 6 | Stage 2 | $0.12B | $0.06B | $0.40B |
| Year 7 | Stage 2 | $0.13B | $0.06B | $0.46B |
| Year 8 | Stage 2 | $0.14B | $0.06B | $0.52B |
| Year 9 | Stage 2 | $0.14B | $0.06B | $0.58B |
| Year 10 | Stage 2 | $0.15B | $0.05B | $0.63B |
| Terminal | — | TV=$2.0B | PV(TV)=$0.7B (53% of EV) | EV=$1.3B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E | EV/EBITDA | FCF Yield | Div Yield | Revenue Growth |
|---|
| Ituran Location & Control | ITRN | 17.3x | 8.1x | 6.6% | 7.0% | 7% |
| Vontier Corp | VNT | 14.0x | 9.5x | 5.2% | 0.4% | 3% |
| Samsara | IOT | NM | 50.0x | -1.0% | 0.0% | 35% |
| CalAmp Corp | CAMP | NM | NM | NM | 0.0% | -5% |
| PowerFleet | PWFL | NM | 12.0x | 2.0% | 0.0% | 8% |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $3.000 |
| Current Yield | 5.93% |
| Consecutive Growth Years | 10 |
| 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 Ratio | 89.8% ⚠️ |
| Sustainability Verdict | Caution — 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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2024 | $2.70 | — | — | — | Actual |
| 2025 | $2.92 | — | — | — | Actual |
| 2026 | $2.83 | $3.29 | $3.40 | 4 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2024 | $0.3B | — | — | — | Actual |
| 2025 | $0.4B | — | — | — | Actual |
| 2026 | $0.4B | $0.4B | $0.4B | 4 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $55.00 | Range $55–$55
| Analyst | Firm | Rating | PT | Upside |
|---|
| Tavy Rosner | Barclays | Buy | $55 | +8.6% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$52 | Begin position |
| Tier 2 — Add | ≤$52 | Add on weakness |
| Tier 3 — Full | ≤$50 | Full allocation |
| Sell Alert | ≥$61 | Above 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.