As of 2025-07-08, 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 -82.7%.

The range of the Intrinsic Value is 0.58 - 11.71 TRY.

Is BRSAN.IS undervalued or overvalued?

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 82.7%.

26.78 TRY

Stock Price

4.65 TRY

Intrinsic Value

Intrinsic Value Details

BRSAN.IS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.58 - 11.71	4.65	-82.7%
DCF (Growth Exit 10Y)	2.99 - 15.4	7.60	-71.6%
DCF (EBITDA Exit 5Y)	8.39 - 25.46	13.96	-47.9%
DCF (EBITDA Exit 10Y)	6.28 - 23.52	12.23	-54.3%
Peter Lynch Fair Value	2.23 - 2.23	2.23	-91.69%
P/E Multiples	6.74 - 27.27	16.38	-38.8%
EV/EBITDA Multiples	3.04 - 17.08	9.51	-64.5%
Dividend Discount Model - Stable	1.15 - 1.83	1.49	-94.4%
Dividend Discount Model - Multi Stages	7.14 - 8.89	7.92	-70.4%

BRSAN.IS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Tubacex SA	3.33 - 9.05	5.09	25.5%
Stalprodukt SA	126.39 - 134.72	131.89	-48.7%
Ramada Investimentos e Industria SA	3.69 - 7.33	4.82	-33.6%
Castings PLC	134.14 - 251.7	166.96	-42.7%
Tubos Reunidos SA	(0.41) - 0.69	0.10	-82.5%
Izmir Demir Celik Sanayi AS	1.4 - 3.62	2.22	-1.0%
MFO SA	18.69 - 41.43	25.90	-30.6%
Erbosan Erciyas Boru Sanayii Ve Ticaret AS	18.59 - 24.54	21.22	-82.3%
Odlewnie Polskie SA	9.38 - 17.35	11.82	28.5%
Cemtas Celik Makina Sanayi ve Ticaret AS	6.05 - 7.73	6.77	-65.7%

BRSAN.IS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	3,796
Beta	1.59
Outstanding shares (mil)	142
Enterprise Value (mil)	6,097

Market risk premium	10.7%
Cost of Equity	28.35%
Cost of Debt	20.85%
WACC	23.3%