As of 2025-06-15, the Intrinsic Value of CarrefourSA Carrefour Sabanci Ticaret Merkezi AS (CRFSA.IS) is 24.28 TRY. This CRFSA.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.34 TRY, the upside of CarrefourSA Carrefour Sabanci Ticaret Merkezi AS is -36.70%.
The range of the Intrinsic Value is 17.39 - 34.93 TRY
Based on its market price of 38.34 TRY and our intrinsic valuation, CarrefourSA Carrefour Sabanci Ticaret Merkezi AS (CRFSA.IS) is overvalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.39 - 34.93 | 24.28 | -36.7% |
| DCF (Growth 10y) | 28.49 - 53.69 | 38.43 | 0.2% |
| DCF (EBITDA 5y) | 25.97 - 41.13 | 33.58 | -12.4% |
| DCF (EBITDA 10y) | 32.81 - 57.07 | 43.67 | 13.9% |
| Fair Value | -12.01 - -12.01 | -12.01 | -131.32% |
| P/E | (39.44) - 2.12 | (22.34) | -158.3% |
| EV/EBITDA | 1.59 - 20.76 | 11.04 | -71.2% |
| EPV | (6.26) - (3.02) | (4.64) | -112.1% |
| DDM - Stable | (6.26) - (9.61) | (7.94) | -120.7% |
| DDM - Multi | 13.19 - 15.82 | 14.39 | -62.5% |
| Market Cap (mil) | 4,898.85 |
| Beta | 1.24 |
| Outstanding shares (mil) | 127.77 |
| Enterprise Value (mil) | 6,939.15 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.02% |
| Cost of Debt | 22.47% |
| WACC | 25.13% |