As of 2025-05-24, the Intrinsic Value of Net Holding AS (NTHOL.IS) is (3.66) TRY. This NTHOL.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.13 TRY, the upside of Net Holding AS is -151.30%.
The range of the Intrinsic Value is (3.71) - (3.58) TRY
Based on its market price of 7.13 TRY and our intrinsic valuation, Net Holding AS (NTHOL.IS) is overvalued by 151.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.71) - (3.58) | (3.66) | -151.3% |
| DCF (Growth 10y) | (3.80) - (3.74) | (3.77) | -152.9% |
| DCF (EBITDA 5y) | (3.52) - (3.31) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.74) - (3.65) | (1,234.50) | -123450.0% |
| Fair Value | -7.16 - -7.16 | -7.16 | -200.39% |
| P/E | (32.09) - (30.03) | (31.93) | -547.8% |
| EV/EBITDA | (7.69) - (0.41) | (4.53) | -163.5% |
| EPV | (5.04) - (5.17) | (5.10) | -171.6% |
| DDM - Stable | (4.37) - (7.03) | (5.70) | -180.0% |
| DDM - Multi | (0.69) - (0.88) | (0.78) | -110.9% |
| Market Cap (mil) | 3,363.51 |
| Beta | 0.88 |
| Outstanding shares (mil) | 471.74 |
| Enterprise Value (mil) | 5,430.97 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.60% |
| Cost of Debt | 10.51% |
| WACC | 20.05% |