As of 2025-07-03, the Intrinsic Value of Kaplamin Ambalaj Sanayi ve Ticaret AS (KAPLM.IS) is 7.30 TRY. This KAPLM.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.25 TRY, the upside of Kaplamin Ambalaj Sanayi ve Ticaret AS is -85.50%.
The range of the Intrinsic Value is 6.47 - 8.34 TRY
Based on its market price of 50.25 TRY and our intrinsic valuation, Kaplamin Ambalaj Sanayi ve Ticaret AS (KAPLM.IS) is overvalued by 85.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.47 - 8.34 | 7.30 | -85.5% |
| DCF (Growth 10y) | 9.83 - 12.57 | 11.06 | -78.0% |
| DCF (EBITDA 5y) | 14.40 - 19.82 | 17.92 | -64.3% |
| DCF (EBITDA 10y) | 14.14 - 19.74 | 17.27 | -65.6% |
| Fair Value | 2.61 - 2.61 | 2.61 | -94.80% |
| P/E | 9.37 - 15.77 | 12.04 | -76.0% |
| EV/EBITDA | 8.97 - 18.55 | 13.16 | -73.8% |
| EPV | (0.08) - 0.16 | 0.04 | -99.9% |
| DDM - Stable | 1.33 - 2.14 | 1.74 | -96.5% |
| DDM - Multi | 5.14 - 6.61 | 5.79 | -88.5% |
| Market Cap (mil) | 1,005.00 |
| Beta | 1.06 |
| Outstanding shares (mil) | 20.00 |
| Enterprise Value (mil) | 1,041.46 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.76% |
| Cost of Debt | 25.24% |
| WACC | 28.42% |