As of 2025-08-02, the Intrinsic Value of Adel Kalemcilik Ticaret ve Sanayi AS (ADEL.IS) is 2.29 TRY. This ADEL.IS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 31.48 TRY, the upside of Adel Kalemcilik Ticaret ve Sanayi AS is -92.70%.
The range of the Intrinsic Value is 0.35 - 7.19 TRY
Based on its market price of 31.48 TRY and our intrinsic valuation, Adel Kalemcilik Ticaret ve Sanayi AS (ADEL.IS) is overvalued by 92.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.05) - (3.18) | (4.22) | -113.4% |
| DCF (Growth 10y) | (2.88) - (0.69) | (1.90) | -106.0% |
| DCF (EBITDA 5y) | 0.35 - 7.19 | 2.29 | -92.7% |
| DCF (EBITDA 10y) | (0.15) - 5.25 | 1.60 | -94.9% |
| Fair Value | 2.75 - 2.75 | 2.75 | -91.25% |
| P/E | (3.79) - 4.34 | (0.27) | -100.8% |
| EV/EBITDA | (8.70) - 10.31 | (2.97) | -109.4% |
| EPV | (7.61) - (6.76) | (7.18) | -122.8% |
| DDM - Stable | (1.46) - (2.28) | (1.87) | -105.9% |
| DDM - Multi | 2.95 - 3.58 | 3.24 | -89.7% |
| Market Cap (mil) | 743.72 |
| Beta | 1.37 |
| Outstanding shares (mil) | 23.62 |
| Enterprise Value (mil) | 1,081.78 |
| Market risk premium | 10.18% |
| Cost of Equity | 27.52% |
| Cost of Debt | 34.27% |
| WACC | 26.07% |