As of 2026-04-03, the Intrinsic Value of AutoWallis Nyrt (AUTOWALLIS.BD) is 121.49 HUF. This AUTOWALLIS.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.50 HUF, the upside of AutoWallis Nyrt is -18.20%.
The range of the Intrinsic Value is 43.54 - 352.37 HUF
Based on its market price of 148.50 HUF and our intrinsic valuation, AutoWallis Nyrt (AUTOWALLIS.BD) is overvalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.54 - 352.37 | 121.49 | -18.2% |
| DCF (Growth 10y) | 169.40 - 673.87 | 297.38 | 100.3% |
| DCF (EBITDA 5y) | 106.47 - 210.78 | 148.38 | -0.1% |
| DCF (EBITDA 10y) | 168.67 - 302.58 | 222.76 | 50.0% |
| Fair Value | 328.48 - 328.48 | 328.48 | 121.20% |
| P/E | 115.89 - 163.17 | 135.94 | -8.5% |
| EV/EBITDA | 37.84 - 143.78 | 99.48 | -33.0% |
| EPV | 263.59 - 362.38 | 312.99 | 110.8% |
| DDM - Stable | 90.25 - 259.18 | 174.72 | 17.7% |
| DDM - Multi | 120.94 - 277.76 | 169.38 | 14.1% |
| Market Cap (mil) | 80,109.81 |
| Beta | 0.55 |
| Outstanding shares (mil) | 539.46 |
| Enterprise Value (mil) | 146,402.81 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.88% |
| Cost of Debt | 5.00% |
| WACC | 7.15% |