RYSAS.IS
Reysas Tasimacilik ve Lojistik Ticaret AS
Price:  
4.65 
TRY
Volume:  
533,579
Turkey | Air Freight & Logistics

RYSAS.IS Intrinsic Value

16.1 %
Upside

What is the intrinsic value of RYSAS.IS?

As of 2025-07-03, the Intrinsic Value of Reysas Tasimacilik ve Lojistik Ticaret AS (RYSAS.IS) is 5.40 TRY. This RYSAS.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.65 TRY, the upside of Reysas Tasimacilik ve Lojistik Ticaret AS is 16.1%.

The range of the Intrinsic Value is 4.12 - 7.11 TRY.

Is RYSAS.IS undervalued or overvalued?

Based on its market price of 4.65 TRY and our intrinsic valuation, Reysas Tasimacilik ve Lojistik Ticaret AS (RYSAS.IS) is undervalued by 16.1%.

4.65 TRY
Stock Price
5.40 TRY
Intrinsic Value
Intrinsic Value Details

RYSAS.IS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 4.12 - 7.11 5.40 16.1%
DCF (Growth Exit 10Y) 7.46 - 10.96 8.98 93.0%
DCF (EBITDA Exit 5Y) 7.05 - 9.88 8.82 89.6%
DCF (EBITDA Exit 10Y) 9.33 - 12.72 11.24 141.6%
Peter Lynch Fair Value -1.31 - -1.31 -1.31 -128.26%
P/E Multiples (2.18) - (0.92) (1.57) -133.8%
EV/EBITDA Multiples 1.56 - 17.02 9.24 98.7%

RYSAS.IS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)874
Beta1.03
Outstanding shares (mil)188
Enterprise Value (mil)2,162
Market risk premium10.7%
Cost of Equity35%
Cost of Debt5%
WACC15.3%