As of 2026-04-04, the Intrinsic Value of Ege Seramik Sanayi ve Ticaret AS (EGSER.IS) is 8.60 TRY. This EGSER.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.07 TRY, the upside of Ege Seramik Sanayi ve Ticaret AS is -46.50%.
The range of the Intrinsic Value is 8.17 - 9.11 TRY
Based on its market price of 16.07 TRY and our intrinsic valuation, Ege Seramik Sanayi ve Ticaret AS (EGSER.IS) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.17 - 9.11 | 8.60 | -46.5% |
| DCF (Growth 10y) | 9.17 - 10.14 | 9.62 | -40.1% |
| DCF (EBITDA 5y) | 12.79 - 20.71 | 16.48 | 2.6% |
| DCF (EBITDA 10y) | 10.91 - 15.00 | 12.75 | -20.6% |
| Fair Value | 8.54 - 8.54 | 8.54 | -46.88% |
| P/E | 18.35 - 39.07 | 26.55 | 65.2% |
| EV/EBITDA | 15.45 - 29.99 | 19.39 | 20.6% |
| EPV | 3.61 - 3.81 | 3.71 | -76.9% |
| DDM - Stable | 3.91 - 5.95 | 4.93 | -69.3% |
| DDM - Multi | 3.48 - 4.15 | 3.79 | -76.4% |
| Market Cap (mil) | 1,205.25 |
| Beta | 1.11 |
| Outstanding shares (mil) | 75.00 |
| Enterprise Value (mil) | 1,092.89 |
| Market risk premium | 10.18% |
| Cost of Equity | 30.48% |
| Cost of Debt | 5.00% |
| WACC | 29.95% |