As of 2025-07-08, the Intrinsic Value of Akmerkez Gayrimenkul Yatirim Ortakligi AS (AKMGY.IS) is 8.74 TRY. This AKMGY.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.86 TRY, the upside of Akmerkez Gayrimenkul Yatirim Ortakligi AS is -79.60%.
The range of the Intrinsic Value is 8.01 - 9.72 TRY
Based on its market price of 42.86 TRY and our intrinsic valuation, Akmerkez Gayrimenkul Yatirim Ortakligi AS (AKMGY.IS) is overvalued by 79.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 8.01 - 9.72 | 8.74 | -79.6% |
DCF (Growth 10y) | 8.42 - 9.83 | 9.03 | -78.9% |
DCF (EBITDA 5y) | 13.68 - 18.48 | 15.89 | -62.9% |
DCF (EBITDA 10y) | 11.61 - 15.14 | 13.21 | -69.2% |
Fair Value | 7.41 - 7.41 | 7.41 | -82.71% |
P/E | 22.28 - 37.61 | 28.49 | -33.5% |
EV/EBITDA | 18.91 - 31.62 | 23.40 | -45.4% |
EPV | 11.54 - 12.62 | 12.08 | -71.8% |
DDM - Stable | 3.88 - 6.23 | 5.06 | -88.2% |
DDM - Multi | 4.41 - 5.06 | 4.70 | -89.0% |
Market Cap (mil) | 1,597.14 |
Beta | 0.60 |
Outstanding shares (mil) | 37.26 |
Enterprise Value (mil) | 1,533.91 |
Market risk premium | 10.18% |
Cost of Equity | 28.09% |
Cost of Debt | 5.00% |
WACC | 16.01% |