As of 2025-07-13, the Intrinsic Value of Rodrigo Tekstil Sanayi ve Ticaret AS (RODRG.IS) is 0.39 TRY. This RODRG.IS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 17.59 TRY, the upside of Rodrigo Tekstil Sanayi ve Ticaret AS is -97.80%.
The range of the Intrinsic Value is 0.15 - 0.55 TRY
Based on its market price of 17.59 TRY and our intrinsic valuation, Rodrigo Tekstil Sanayi ve Ticaret AS (RODRG.IS) is overvalued by 97.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.76) - (0.75) | (0.75) | -104.3% |
| DCF (Growth 10y) | (0.63) - (0.58) | (0.61) | -103.4% |
| DCF (EBITDA 5y) | 0.15 - 0.55 | 0.39 | -97.8% |
| DCF (EBITDA 10y) | (0.10) - 0.25 | 0.09 | -99.5% |
| Fair Value | -0.81 - -0.81 | -0.81 | -104.60% |
| P/E | 0.01 - 0.02 | 0.01 | -99.9% |
| EV/EBITDA | 0.47 - 8.54 | 4.15 | -76.4% |
| EPV | (0.56) - (0.53) | (0.54) | -103.1% |
| DDM - Stable | 0.00 - 0.00 | 0.00 | -100.0% |
| DDM - Multi | (0.01) - (0.01) | (0.01) | -100.1% |
| Market Cap (mil) | 153.83 |
| Beta | 1.59 |
| Outstanding shares (mil) | 8.75 |
| Enterprise Value (mil) | 161.83 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.02% |
| Cost of Debt | 5.00% |
| WACC | 26.69% |