As of 2025-07-03, the Intrinsic Value of Kartonsan Karton Sanayi ve Ticaret AS (KARTN.IS) is 16.31 TRY. This KARTN.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.32 TRY, the upside of Kartonsan Karton Sanayi ve Ticaret AS is -66.20%.
The range of the Intrinsic Value is 14.15 - 19.61 TRY
Based on its market price of 48.32 TRY and our intrinsic valuation, Kartonsan Karton Sanayi ve Ticaret AS (KARTN.IS) is overvalued by 66.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.15 - 19.61 | 16.31 | -66.2% |
| DCF (Growth 10y) | 16.79 - 24.37 | 19.79 | -59.0% |
| DCF (EBITDA 5y) | 23.70 - 36.15 | 30.09 | -37.7% |
| DCF (EBITDA 10y) | 20.70 - 34.06 | 26.53 | -45.1% |
| Fair Value | 11.08 - 11.08 | 11.08 | -77.07% |
| P/E | 36.61 - 46.23 | 42.14 | -12.8% |
| EV/EBITDA | 23.63 - 38.48 | 29.57 | -38.8% |
| EPV | 6.63 - 7.85 | 7.24 | -85.0% |
| DDM - Stable | 5.73 - 9.32 | 7.52 | -84.4% |
| DDM - Multi | 10.60 - 13.52 | 11.89 | -75.4% |
| Market Cap (mil) | 3,624.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 75.00 |
| Enterprise Value (mil) | 3,381.73 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.51% |
| Cost of Debt | 2,342.90% |
| WACC | 31.45% |