As of 2025-07-16, the Intrinsic Value of Pegasus Hava Tasimaciligi AS (PGSUS.IS) is (269.74) TRY. This PGSUS.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.30 TRY, the upside of Pegasus Hava Tasimaciligi AS is -344.50%.
The range of the Intrinsic Value is (269.87) - (269.54) TRY
Based on its market price of 110.30 TRY and our intrinsic valuation, Pegasus Hava Tasimaciligi AS (PGSUS.IS) is overvalued by 344.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (269.87) - (269.54) | (269.74) | -344.5% |
| DCF (Growth 10y) | (270.35) - (270.35) | (270.35) | -345.1% |
| DCF (EBITDA 5y) | (270.10) - (269.98) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (270.35) - (270.35) | (1,234.50) | -123450.0% |
| Fair Value | -121.24 - -121.24 | -121.24 | -209.92% |
| P/E | (216.64) - (255.01) | (228.24) | -306.9% |
| EV/EBITDA | (258.48) - (235.55) | (249.30) | -326.0% |
| EPV | (208.64) - (198.65) | (203.64) | -284.6% |
| DDM - Stable | (65.60) - (104.68) | (85.14) | -177.2% |
| DDM - Multi | (0.00) - (0.00) | (0.00) | -100.0% |
| Market Cap (mil) | 8,898.71 |
| Beta | 1.82 |
| Outstanding shares (mil) | 80.68 |
| Enterprise Value (mil) | 30,429.61 |
| Market risk premium | 10.18% |
| Cost of Equity | 33.82% |
| Cost of Debt | 6.24% |
| WACC | 14.79% |