As of 2025-07-19, the Intrinsic Value of Isiklar Enerji ve Yapi Holding AS (IEYHO.IS) is 0.29 TRY. This IEYHO.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.79 TRY, the upside of Isiklar Enerji ve Yapi Holding AS is -63.30%.
The range of the Intrinsic Value is 0.26 - 0.33 TRY
Based on its market price of 0.79 TRY and our intrinsic valuation, Isiklar Enerji ve Yapi Holding AS (IEYHO.IS) is overvalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.26 - 0.33 | 0.29 | -63.3% |
| DCF (Growth 10y) | 0.39 - 0.49 | 0.44 | -44.5% |
| DCF (EBITDA 5y) | 0.74 - 1.13 | 0.95 | 20.0% |
| DCF (EBITDA 10y) | 0.64 - 0.97 | 0.80 | 1.3% |
| Fair Value | 0.74 - 0.74 | 0.74 | -6.52% |
| P/E | 1.60 - 7.15 | 3.43 | 333.7% |
| EV/EBITDA | 0.56 - 1.50 | 0.90 | 13.3% |
| EPV | 0.01 - 0.01 | 0.01 | -98.3% |
| DDM - Stable | 1.08 - 1.76 | 1.42 | 79.9% |
| DDM - Multi | 0.58 - 0.75 | 0.65 | -17.2% |
| Market Cap (mil) | 429.44 |
| Beta | 0.77 |
| Outstanding shares (mil) | 543.60 |
| Enterprise Value (mil) | 431.94 |
| Market risk premium | 10.18% |
| Cost of Equity | 29.70% |
| Cost of Debt | 5.00% |
| WACC | 27.78% |