As of 2026-04-03, the Intrinsic Value of Masterplast Nyrt (MASTERPLAST.BD) is 1,430.45 HUF. This MASTERPLAST.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,450.00 HUF, the upside of Masterplast Nyrt is -41.60%.
The range of the Intrinsic Value is 586.73 - 3,293.78 HUF
Based on its market price of 2,450.00 HUF and our intrinsic valuation, Masterplast Nyrt (MASTERPLAST.BD) is overvalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 586.73 - 3,293.78 | 1,430.45 | -41.6% |
| DCF (Growth 10y) | 2,556.95 - 7,452.90 | 4,093.02 | 67.1% |
| DCF (EBITDA 5y) | 1,188.89 - 4,144.25 | 2,664.21 | 8.7% |
| DCF (EBITDA 10y) | 2,494.78 - 6,482.88 | 4,376.34 | 78.6% |
| Fair Value | -1,439.97 - -1,439.97 | -1,439.97 | -158.77% |
| P/E | (5,684.98) - (6,577.76) | (6,163.05) | -351.6% |
| EV/EBITDA | (1,419.66) - 1,459.22 | (64.05) | -102.6% |
| EPV | (3,330.18) - (3,935.29) | (3,632.73) | -248.3% |
| DDM - Stable | (1,720.89) - (3,862.71) | (2,791.80) | -214.0% |
| DDM - Multi | 1,116.52 - 2,017.32 | 1,444.58 | -41.0% |
| Market Cap (mil) | 47,162.50 |
| Beta | 0.36 |
| Outstanding shares (mil) | 19.25 |
| Enterprise Value (mil) | 71,960.22 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.21% |
| Cost of Debt | 5.79% |
| WACC | 10.11% |