As of 2025-08-08, the Intrinsic Value of Bossa Ticaret ve Sanayi Isletmeleri TAS (BOSSA.IS) is 9.61 TRY. This BOSSA.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.30 TRY, the upside of Bossa Ticaret ve Sanayi Isletmeleri TAS is -73.50%.
The range of the Intrinsic Value is 8.01 - 11.66 TRY
Based on its market price of 36.30 TRY and our intrinsic valuation, Bossa Ticaret ve Sanayi Isletmeleri TAS (BOSSA.IS) is overvalued by 73.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.01 - 11.66 | 9.61 | -73.5% |
| DCF (Growth 10y) | 9.64 - 13.15 | 11.21 | -69.1% |
| DCF (EBITDA 5y) | 16.35 - 25.37 | 21.99 | -39.4% |
| DCF (EBITDA 10y) | 13.00 - 19.53 | 16.56 | -54.4% |
| Fair Value | 7.09 - 7.09 | 7.09 | -80.46% |
| P/E | 11.30 - 43.09 | 26.75 | -26.3% |
| EV/EBITDA | 20.28 - 36.24 | 30.54 | -15.9% |
| EPV | (3.40) - (2.57) | (2.98) | -108.2% |
| DDM - Stable | 5.54 - 9.50 | 7.52 | -79.3% |
| DDM - Multi | 3.92 - 5.40 | 4.55 | -87.5% |
| Market Cap (mil) | 2,171.79 |
| Beta | 1.02 |
| Outstanding shares (mil) | 59.83 |
| Enterprise Value (mil) | 2,709.81 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.47% |
| Cost of Debt | 22.21% |
| WACC | 26.33% |