What is the intrinsic value of KFEIN.IS?

As of 2025-05-27, the Intrinsic Value of Kafein Yazilim Hizmetleri Ticaret AS (KFEIN.IS) is 2.64 TRY. This KFEIN.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.70 TRY, the upside of Kafein Yazilim Hizmetleri Ticaret AS is -85.90%.

The range of the Intrinsic Value is 1.74 - 4.79 TRY

Is KFEIN.IS undervalued or overvalued?

Based on its market price of 18.70 TRY and our intrinsic valuation, Kafein Yazilim Hizmetleri Ticaret AS (KFEIN.IS) is overvalued by 85.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.74 - 4.79	2.64	-85.9%
DCF (Growth 10y)	2.03 - 6.09	3.20	-82.9%
DCF (EBITDA 5y)	4.05 - 14.88	7.62	-59.3%
DCF (EBITDA 10y)	2.37 - 10.16	4.38	-76.6%
Fair Value	6.56 - 6.56	6.56	-64.92%
P/E	16.39 - 40.49	23.44	25.3%
EV/EBITDA	9.53 - 25.45	17.01	-9.0%
EPV	0.67 - 1.38	1.02	-94.5%
DDM - Stable	3.08 - 4.77	3.93	-79.0%
DDM - Multi	5.74 - 6.95	6.29	-66.4%