What is the intrinsic value of OTT1.BD?
As of 2025-07-16, the Intrinsic Value of OTT One Nyrt (OTT1.BD) is
28.21 HUF. This OTT1.BD valuation is based on the model Peter Lynch Fair Value.
With the current market price of 149.20 HUF, the upside of OTT One Nyrt is
-81.10%.
Is OTT1.BD undervalued or overvalued?
Based on its market price of 149.20 HUF and our intrinsic valuation, OTT One Nyrt (OTT1.BD) is overvalued by 81.10%.
28.21 HUF
Intrinsic Value
OTT1.BD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,880.07) - (918.06) |
(1,218.12) |
-916.4% |
| DCF (Growth 10y) |
(1,027.91) - (1,981.50) |
(1,328.69) |
-990.5% |
| DCF (EBITDA 5y) |
(470.73) - (640.85) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(675.51) - (887.45) |
(1,234.50) |
-123450.0% |
| Fair Value |
28.21 - 28.21 |
28.21 |
-81.10% |
| P/E |
132.68 - 172.96 |
154.29 |
3.4% |
| EV/EBITDA |
29.51 - 85.01 |
44.79 |
-70.0% |
| EPV |
(135.96) - (175.09) |
(155.53) |
-204.2% |
| DDM - Stable |
47.43 - 134.92 |
91.17 |
-38.9% |
| DDM - Multi |
(645.04) - (1,455.11) |
(897.13) |
-701.3% |
OTT1.BD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,348.82 |
| Beta |
3.55 |
| Outstanding shares (mil) |
35.85 |
| Enterprise Value (mil) |
5,372.88 |
| Market risk premium |
7.88% |
| Cost of Equity |
10.04% |
| Cost of Debt |
7.01% |
| WACC |
9.99% |