Real Estate Monitor

Israel Real Estate Monitor — Ron Cohen VAS

The Israel Real Estate Monitor is the first quarterly read on Israel's listed investment property sector. It follows six of the largest real estate companies and REITs on the Tel Aviv Stock Exchange – together holding some ₪85bn of investment property at year end valuation – and each quarter sets the yield the equity market implies for that property against the valuation cap rate from the Israel Real Estate Index (IREI™) and the 10 year government bond, reporting the sector's premium or discount to net asset value, its NOI and FFO growth, and its leverage.

The headline implied yield is trailing four quarter net operating income over implied real estate value – equity market capitalisation plus net financial debt. Where that yield sits below the valuation cap rate the shares trade at a premium to net asset value; where above, at a discount. The Monitor is compiled and published each quarter by Ron Cohen VAS. For full results, methodology and sources, contact [email protected].

Headline – Q4 2025
Public implied yield
trailing 4Q NOI / (mkt cap + net debt)
Spread over 10y
implied yield less gov’t bond
Israel 10y yield
government bond
Valuation cap rate
IREI™ · annual
Growth & leverage
NOI growth (YoY)
aggregate NOI, quarter vs a year earlier
ISA FFO – trailing 4Q
ISA standard FFO, four quarters
Leverage
net debt / (mkt cap + net debt)

Implied yield vs the 10 year government bond

Quarterly. The valuation cap rate from the IREI™ is added once a year.
Latest reading

As at 31 March 2026 the six companies imply a yield of 5.17% on trailing four quarter NOI, up from 4.83% at year end: the war quarter cut their aggregate market value by some 12% while NOI edged higher, so the market now prices the same property more cheaply. The implied yield still sits well below the 6.09% valuation cap rate from the IREI™ at year end 2025 – the premium to net asset value narrowed but held, still the reverse of the discount seen across most global markets. The ten year government bond rose from 3.91% to 4.07%, leaving a spread of 1.10 points. Aggregate NOI rose 3.5% on the same quarter a year earlier, and trailing ISA standard FFO reached ₪2.84bn.

Methodology

Universe. Six of the largest real estate companies and REITs on the Tel Aviv Stock Exchange – Melisron, Amot, Gav-Yam, Mivne, Reit 1 and Sella. Azrieli and Big are excluded because their data centre and overseas activities distort the simple measure; together the six are a large share of the TA Investment Properties in Israel index.

Implied yield. Aggregate trailing four quarter NOI ÷ aggregate implied real estate value, where implied value = equity market capitalisation (quarter end TASE close × shares) + net financial debt (interest bearing debt less cash and near cash; deferred tax and lease liabilities excluded).

Valuation cap rate. Aggregate NOI ÷ the year end gross asset value of the same companies, from the Israel Real Estate Index (IREI™). Published annually.

Trailing convention. From Q1 2026 the implied yield and the FFO level use trailing four quarter aggregates: the four quarters to the period end, rolled per company on a consistent reporting basis. Market capitalisations, net financial debt and the bond yield are taken at the period end date.

Other metrics. NOI and FFO growth compare the quarter with the same quarter a year earlier (at the FY 2025 launch, full year versus full year). FFO is shown as the trailing four quarter level on the ISA standard, with growth as a secondary figure: the FY2024 comparatives were restated under the ISA's 2025 FFO position paper, which flatters year on year growth. Leverage is aggregate net financial debt over market assets (equity market capitalisation plus net debt). Spread is the implied yield less the Israeli 10 year government bond – the yield to maturity at the period end close of the TASE 10 year shekel benchmark (the launch bond figure was restated to this series).

Source: company quarterly financial statements (NOI, FFO, net debt); TASE end of day market data (market capitalisations and the 10 year government bond – yield to maturity of the TASE 10 year shekel benchmark at the period end close; the launch figure was restated accordingly); Israel Real Estate Index (IREI™), Ron Cohen VAS.

Disclaimer. The Israel Real Estate Monitor tracks the listed investment property sector on the Tel Aviv Stock Exchange, drawing on the constituent companies’ published financial statements and on TASE end of day market data. While every attempt has been made to ensure that the information in the Monitor has been obtained from reliable sources, Ron Cohen VAS is not responsible for any errors or omissions, or for the results obtained from the use of this information. All information in the Monitor is provided “as is”, with no guarantee of completeness, accuracy or timeliness, and without representation or warranty of any kind, express or implied. The implied yield and the other measures shown are market derived indicators: they are not valuations of any company, property or portfolio, and they do not constitute a valuation or appraisal by Ron Cohen VAS. References to listed companies are drawn solely from their public disclosures and imply no endorsement by them. In no event will Ron Cohen VAS or its related affiliates or owners be liable for any decision made or action taken in reliance on the information in the Monitor, or for any consequential, special or similar damages. Nothing in the Monitor should be considered investment advice or a recommendation to make (or refrain from making) any kind of investment decision, and it may not be relied on as such. © Ron Cohen VAS 2026.