As of 2025-05-31, the Intrinsic Value of Nordtelekom Tavkozlesi Szolgaltato Nyrt (NORDTELEKOM.BD) is (33.75) HUF. This NORDTELEKOM.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.10 HUF, the upside of Nordtelekom Tavkozlesi Szolgaltato Nyrt is -339.30%.
The range of the Intrinsic Value is (68.50) - (22.86) HUF
Based on its market price of 14.10 HUF and our intrinsic valuation, Nordtelekom Tavkozlesi Szolgaltato Nyrt (NORDTELEKOM.BD) is overvalued by 339.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (68.50) - (22.86) | (33.75) | -339.3% |
| DCF (Growth 10y) | (22.27) - (60.47) | (31.43) | -322.9% |
| DCF (EBITDA 5y) | (9.15) - (10.54) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (11.83) - (13.56) | (1,234.50) | -123450.0% |
| Fair Value | -5.60 - -5.60 | -5.60 | -139.68% |
| P/E | (21.49) - (20.75) | (19.81) | -240.5% |
| EV/EBITDA | (5.98) - (7.11) | (6.74) | -147.8% |
| EPV | (2.68) - (3.18) | (2.93) | -120.8% |
| DDM - Stable | (10.61) - (34.37) | (22.49) | -259.5% |
| DDM - Multi | (8.36) - (21.45) | (12.08) | -185.7% |
| Market Cap (mil) | 909.03 |
| Beta | |
| Outstanding shares (mil) | 64.47 |
| Enterprise Value (mil) | 909.75 |
| Market risk premium | 7.88% |
| Cost of Equity | 9.16% |
| Cost of Debt | 5.00% |
| WACC | 7.07% |