As of 2025-06-22, the Intrinsic Value of AutoWallis Nyrt (AUTOWALLIS.BD) is 1,430.28 HUF. This AUTOWALLIS.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.00 HUF, the upside of AutoWallis Nyrt is 799.50%.
The range of the Intrinsic Value is 1,048.42 - 2,244.42 HUF
Based on its market price of 159.00 HUF and our intrinsic valuation, AutoWallis Nyrt (AUTOWALLIS.BD) is undervalued by 799.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,048.42 - 2,244.42 | 1,430.28 | 799.5% |
| DCF (Growth 10y) | 2,234.37 - 4,503.21 | 2,960.74 | 1762.1% |
| DCF (EBITDA 5y) | 547.98 - 803.03 | 688.47 | 333.0% |
| DCF (EBITDA 10y) | 1,171.02 - 1,578.02 | 1,389.33 | 773.8% |
| Fair Value | 397.25 - 397.25 | 397.25 | 149.84% |
| P/E | 146.82 - 241.85 | 184.70 | 16.2% |
| EV/EBITDA | 76.68 - 232.38 | 155.16 | -2.4% |
| EPV | 330.53 - 379.93 | 355.23 | 123.4% |
| DDM - Stable | 128.27 - 284.90 | 206.59 | 29.9% |
| DDM - Multi | 694.03 - 1,195.03 | 877.91 | 452.1% |
| Market Cap (mil) | 85,774.14 |
| Beta | 0.54 |
| Outstanding shares (mil) | 539.46 |
| Enterprise Value (mil) | 139,743.14 |
| Market risk premium | 7.88% |
| Cost of Equity | 9.85% |
| Cost of Debt | 5.00% |
| WACC | 6.78% |