What is the intrinsic value of DERIM.IS?

As of 2026-04-03, the Intrinsic Value of Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS (DERIM.IS) is 0.81 TRY. This DERIM.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.30 TRY, the upside of Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS is -81.10%.

The range of the Intrinsic Value is 0.68 - 0.98 TRY

Is DERIM.IS undervalued or overvalued?

Based on its market price of 4.30 TRY and our intrinsic valuation, Derimod Konfeksiyon Ayakkabi Deri Sanayi ve Ticaret AS (DERIM.IS) is overvalued by 81.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.68 - 0.98	0.81	-81.1%
DCF (Growth 10y)	1.44 - 1.83	1.62	-62.4%
DCF (EBITDA 5y)	1.56 - 2.21	1.89	-56.1%
DCF (EBITDA 10y)	1.76 - 2.32	2.03	-52.8%
Fair Value	-0.42 - -0.42	-0.42	-109.80%
P/E	(0.74) - 1.01	0.03	-99.3%
EV/EBITDA	(0.64) - 2.06	0.27	-93.7%
EPV	(1.07) - (1.04)	(1.05)	-124.5%
DDM - Stable	(0.23) - (0.36)	(0.29)	-106.8%
DDM - Multi	0.80 - 0.96	0.87	-79.7%