What is the intrinsic value of BAKAB.IS?

As of 2025-07-18, the Intrinsic Value of Bak Ambalaj Sanayi ve Ticaret AS (BAKAB.IS) is 13.70 TRY. This BAKAB.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.64 TRY, the upside of Bak Ambalaj Sanayi ve Ticaret AS is -26.50%.

The range of the Intrinsic Value is 12.52 - 15.16 TRY

Is BAKAB.IS undervalued or overvalued?

Based on its market price of 18.64 TRY and our intrinsic valuation, Bak Ambalaj Sanayi ve Ticaret AS (BAKAB.IS) is overvalued by 26.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.52 - 15.16	13.70	-26.5%
DCF (Growth 10y)	17.14 - 20.62	18.72	0.4%
DCF (EBITDA 5y)	19.43 - 32.02	25.37	36.1%
DCF (EBITDA 10y)	20.75 - 30.78	25.30	35.7%
Fair Value	4.67 - 4.67	4.67	-74.97%
P/E	16.72 - 27.22	21.07	13.1%
EV/EBITDA	10.31 - 33.27	20.88	12.0%
EPV	2.74 - 3.14	2.94	-84.2%
DDM - Stable	2.16 - 3.38	2.77	-85.2%
DDM - Multi	6.29 - 7.82	6.98	-62.5%