As of 2026-04-03, the Intrinsic Value of Duna House Holding Nyrt (DUNAHOUSE.BD) is 1,703.63 HUF. This DUNAHOUSE.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,225.00 HUF, the upside of Duna House Holding Nyrt is 39.10%.
The range of the Intrinsic Value is 1,438.95 - 2,093.42 HUF
Based on its market price of 1,225.00 HUF and our intrinsic valuation, Duna House Holding Nyrt (DUNAHOUSE.BD) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,438.95 - 2,093.42 | 1,703.63 | 39.1% |
| DCF (Growth 10y) | 1,644.47 - 2,356.37 | 1,933.98 | 57.9% |
| DCF (EBITDA 5y) | 1,643.91 - 3,088.43 | 2,294.50 | 87.3% |
| DCF (EBITDA 10y) | 1,797.00 - 3,173.63 | 2,391.39 | 95.2% |
| Fair Value | 3,195.48 - 3,195.48 | 3,195.48 | 160.86% |
| P/E | 1,211.73 - 2,346.05 | 1,463.42 | 19.5% |
| EV/EBITDA | 1,701.55 - 3,757.38 | 2,545.99 | 107.8% |
| EPV | 1,638.37 - 2,170.67 | 1,904.52 | 55.5% |
| DDM - Stable | 663.44 - 1,201.31 | 932.37 | -23.9% |
| DDM - Multi | 916.46 - 1,298.50 | 1,074.90 | -12.3% |
| Market Cap (mil) | 42,127.75 |
| Beta | 1.10 |
| Outstanding shares (mil) | 34.39 |
| Enterprise Value (mil) | 44,777.65 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.03% |
| Cost of Debt | 5.77% |
| WACC | 10.31% |