What is the intrinsic value of DOAS.IS?
As of 2025-05-23, the Intrinsic Value of Dogus Otomotiv Servis ve Ticaret AS (DOAS.IS) is
58.86 TRY. This DOAS.IS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 48.24 TRY, the upside of Dogus Otomotiv Servis ve Ticaret AS is
22.01%.
Is DOAS.IS undervalued or overvalued?
Based on its market price of 48.24 TRY and our intrinsic valuation, Dogus Otomotiv Servis ve Ticaret AS (DOAS.IS) is undervalued by 22.01%.
58.86 TRY
Intrinsic Value
DOAS.IS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(4.30) - (3.87) |
(4.10) |
-108.5% |
DCF (Growth 10y) |
(4.61) - (4.37) |
(4.49) |
-109.3% |
DCF (EBITDA 5y) |
(4.32) - (3.91) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(4.61) - (4.37) |
(1,234.50) |
-123450.0% |
Fair Value |
58.86 - 58.86 |
58.86 |
22.01% |
P/E |
0.00 - 167.47 |
72.51 |
50.3% |
EV/EBITDA |
(10.17) - 60.40 |
19.16 |
-60.3% |
EPV |
1.50 - 5.17 |
3.33 |
-93.1% |
DDM - Stable |
26.53 - 42.88 |
34.71 |
-28.1% |
DDM - Multi |
0.00 - 0.00 |
0.00 |
-100.0% |
DOAS.IS Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
5,443.74 |
Beta |
1.62 |
Outstanding shares (mil) |
112.85 |
Enterprise Value (mil) |
7,510.36 |
Market risk premium |
10.18% |
Cost of Equity |
31.81% |
Cost of Debt |
19.33% |
WACC |
26.95% |