As of 2025-07-06, the Intrinsic Value of Naturel Yenilenebilir Enerji Ticaret AS (NATEN.IS) is 37.55 TRY. This NATEN.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.00 TRY, the upside of Naturel Yenilenebilir Enerji Ticaret AS is -27.8%.

The range of the Intrinsic Value is 32.1 - 44.25 TRY.

Is NATEN.IS undervalued or overvalued?

Based on its market price of 52.00 TRY and our intrinsic valuation, Naturel Yenilenebilir Enerji Ticaret AS (NATEN.IS) is overvalued by 27.8%.

52.00 TRY

Stock Price

37.55 TRY

Intrinsic Value

Intrinsic Value Details

NATEN.IS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	32.1 - 44.25	37.55	-27.8%
DCF (Growth Exit 10Y)	160.16 - 218.14	185.96	257.6%
DCF (EBITDA Exit 5Y)	178.75 - 280.49	221.01	325.0%
Peter Lynch Fair Value	11.82 - 11.82	11.82	-77.27%
P/E Multiples	46.19 - 212.74	126.38	143.0%
EV/EBITDA Multiples	55.91 - 269.5	150.28	189.0%
Dividend Discount Model - Stable	47.8 - 73.62	60.71	16.8%
Dividend Discount Model - Multi Stages	33.99 - 41.46	37.39	-28.1%

NATEN.IS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Grenergy Renovables SA	215.94 - 314.21	253.97	290.7%
Scatec ASA	62.1 - 320.15	139.93	42.4%
7C Solarparken AG	(0.78) - 17.92	0.44	-75.6%
Arise AB	-	0.00	-100.0%
Iniziative Bresciane Inbre SpA	-	0.00	-100.0%
Edisun Power Europe AG	62 - 62	62	25.3%
Renergetica SpA	6.68 - 13.3	8.61	-13.5%
PannErgy Nyrt	1,337 - 2,359.24	1,732.95	17.5%
Esenboga Elektrik Uretim AS	1.15 - 1.15	1.15	-96.5%

NATEN.IS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,716
Beta	1.02
Outstanding shares (mil)	33
Enterprise Value (mil)	2,479

Market risk premium	10.7%
Cost of Equity	29.6%
Cost of Debt	18.65%
WACC	26.9%