As of 2025-07-07, the Intrinsic Value of Kutahya Porselen Sanayi AS (KUTPO.IS) is 10.01 TRY. This KUTPO.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.80 TRY, the upside of Kutahya Porselen Sanayi AS is -78.10%.
The range of the Intrinsic Value is 9.34 - 10.80 TRY
Based on its market price of 45.80 TRY and our intrinsic valuation, Kutahya Porselen Sanayi AS (KUTPO.IS) is overvalued by 78.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.34 - 10.80 | 10.01 | -78.1% |
| DCF (Growth 10y) | 11.88 - 13.58 | 12.67 | -72.3% |
| DCF (EBITDA 5y) | 16.62 - 18.48 | 17.52 | -61.7% |
| DCF (EBITDA 10y) | 15.03 - 17.13 | 16.03 | -65.0% |
| Fair Value | 11.67 - 11.67 | 11.67 | -74.52% |
| P/E | 30.77 - 45.48 | 40.10 | -12.5% |
| EV/EBITDA | 12.85 - 27.06 | 18.71 | -59.1% |
| EPV | 1.40 - 1.49 | 1.44 | -96.8% |
| DDM - Stable | 6.10 - 9.40 | 7.75 | -83.1% |
| DDM - Multi | 9.38 - 11.25 | 10.23 | -77.7% |
| Market Cap (mil) | 808.13 |
| Beta | 1.45 |
| Outstanding shares (mil) | 17.64 |
| Enterprise Value (mil) | 803.10 |
| Market risk premium | 10.18% |
| Cost of Equity | 27.84% |
| Cost of Debt | 5.00% |
| WACC | 27.02% |