What is the intrinsic value of KOZAA.IS?

As of 2025-08-02, the Intrinsic Value of Koza Anadolu Metal Madencilik Isletmeleri AS (KOZAA.IS) is 26.51 TRY. This KOZAA.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.22 TRY, the upside of Koza Anadolu Metal Madencilik Isletmeleri AS is 19.30%.

The range of the Intrinsic Value is 26.46 - 26.58 TRY

Is KOZAA.IS undervalued or overvalued?

Based on its market price of 22.22 TRY and our intrinsic valuation, Koza Anadolu Metal Madencilik Isletmeleri AS (KOZAA.IS) is undervalued by 19.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.46 - 26.58	26.51	19.3%
DCF (Growth 10y)	26.31 - 26.35	26.33	18.5%
DCF (EBITDA 5y)	26.50 - 26.69	26.57	19.6%
DCF (EBITDA 10y)	26.31 - 26.35	26.33	18.5%
Fair Value	38.80 - 38.80	38.80	74.63%
P/E	0.00 - 62.73	23.06	3.8%
EV/EBITDA	27.11 - 71.11	44.33	99.5%
EPV	35.19 - 36.81	36.00	62.0%
DDM - Stable	17.41 - 28.31	22.86	2.9%
DDM - Multi	0.00 - 0.00	0.00	-100.0%