As of 2025-07-09, the Intrinsic Value of Ihlas Yayin Holding AS (IHYAY.IS) is 0.45 TRY. This IHYAY.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.71 TRY, the upside of Ihlas Yayin Holding AS is -36.00%.
The range of the Intrinsic Value is 0.44 - 0.47 TRY
Based on its market price of 0.71 TRY and our intrinsic valuation, Ihlas Yayin Holding AS (IHYAY.IS) is overvalued by 36.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.44 - 0.47 | 0.45 | -36.0% |
| DCF (Growth 10y) | 0.52 - 0.57 | 0.54 | -23.6% |
| DCF (EBITDA 5y) | 0.54 - 0.65 | 0.58 | -18.6% |
| DCF (EBITDA 10y) | 0.56 - 0.66 | 0.60 | -15.8% |
| Fair Value | 0.07 - 0.07 | 0.07 | -89.93% |
| P/E | 0.49 - 0.74 | 0.63 | -11.5% |
| EV/EBITDA | 0.39 - 0.52 | 0.42 | -40.8% |
| EPV | 0.24 - 0.24 | 0.24 | -66.2% |
| DDM - Stable | 0.10 - 0.15 | 0.13 | -82.3% |
| DDM - Multi | 0.09 - 0.11 | 0.10 | -86.3% |
| Market Cap (mil) | 319.50 |
| Beta | 1.30 |
| Outstanding shares (mil) | 450.00 |
| Enterprise Value (mil) | 201.73 |
| Market risk premium | 10.18% |
| Cost of Equity | 29.98% |
| Cost of Debt | 26.86% |
| WACC | 28.33% |