As of 2026-04-04, the Intrinsic Value of Gubre Fabrikalari TAS (GUBRF.IS) is 13.70 TRY. This GUBRF.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.45 TRY, the upside of Gubre Fabrikalari TAS is -83.00%.
The range of the Intrinsic Value is 12.03 - 15.82 TRY
Based on its market price of 80.45 TRY and our intrinsic valuation, Gubre Fabrikalari TAS (GUBRF.IS) is overvalued by 83.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.03 - 15.82 | 13.70 | -83.0% |
| DCF (Growth 10y) | 17.51 - 22.91 | 19.90 | -75.3% |
| DCF (EBITDA 5y) | 24.24 - 33.57 | 27.39 | -66.0% |
| DCF (EBITDA 10y) | 23.96 - 33.84 | 27.68 | -65.6% |
| Fair Value | 8.57 - 8.57 | 8.57 | -89.34% |
| P/E | 21.66 - 60.45 | 39.36 | -51.1% |
| EV/EBITDA | 21.16 - 27.54 | 22.95 | -71.5% |
| EPV | 4.88 - 5.98 | 5.43 | -93.3% |
| DDM - Stable | 4.29 - 6.88 | 5.58 | -93.1% |
| DDM - Multi | 11.84 - 15.05 | 13.27 | -83.5% |
| Market Cap (mil) | 18,026.91 |
| Beta | 1.36 |
| Outstanding shares (mil) | 224.08 |
| Enterprise Value (mil) | 18,529.36 |
| Market risk premium | 10.18% |
| Cost of Equity | 29.19% |
| Cost of Debt | 16.64% |
| WACC | 27.85% |