As of 2025-05-10, the Intrinsic Value of Borusan Mannesmann Boru Sanayi ve Ticaret AS (BRSAN.IS) is 4.65 TRY. This BRSAN.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.78 TRY, the upside of Borusan Mannesmann Boru Sanayi ve Ticaret AS is -82.70%.
The range of the Intrinsic Value is 0.58 - 11.71 TRY
Based on its market price of 26.78 TRY and our intrinsic valuation, Borusan Mannesmann Boru Sanayi ve Ticaret AS (BRSAN.IS) is overvalued by 82.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.58 - 11.71 | 4.65 | -82.7% |
| DCF (Growth 10y) | 2.99 - 15.40 | 7.60 | -71.6% |
| DCF (EBITDA 5y) | 11.33 - 36.15 | 22.19 | -17.1% |
| DCF (EBITDA 10y) | 7.55 - 30.01 | 16.43 | -38.6% |
| Fair Value | 2.23 - 2.23 | 2.23 | -91.69% |
| P/E | 4.30 - 23.75 | 12.99 | -51.5% |
| EV/EBITDA | 5.10 - 23.17 | 12.63 | -52.8% |
| EPV | (11.85) - (9.90) | (10.87) | -140.6% |
| DDM - Stable | 1.15 - 1.83 | 1.49 | -94.4% |
| DDM - Multi | 7.14 - 8.89 | 7.92 | -70.4% |
| Market Cap (mil) | 3,796.07 |
| Beta | 1.59 |
| Outstanding shares (mil) | 141.75 |
| Enterprise Value (mil) | 6,097.31 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.37% |
| Cost of Debt | 20.84% |
| WACC | 23.26% |