As of 2025-05-19, 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 16.10%.
The range of the Intrinsic Value is 4.12 - 7.11 TRY
Based on its market price of 4.65 TRY and our intrinsic valuation, Reysas Tasimacilik ve Lojistik Ticaret AS (RYSAS.IS) is undervalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.12 - 7.11 | 5.40 | 16.1% |
| DCF (Growth 10y) | 7.46 - 10.96 | 8.98 | 93.0% |
| DCF (EBITDA 5y) | 7.61 - 9.88 | 9.18 | 97.4% |
| DCF (EBITDA 10y) | 9.74 - 12.72 | 11.51 | 147.6% |
| Fair Value | -1.31 - -1.31 | -1.31 | -128.26% |
| P/E | (2.23) - (0.92) | (1.57) | -133.8% |
| EV/EBITDA | 2.09 - 17.99 | 9.58 | 106.0% |
| EPV | (4.52) - (4.22) | (4.37) | -193.9% |
| DDM - Stable | (0.27) - (0.45) | (0.36) | -107.7% |
| DDM - Multi | (0.30) - (0.40) | (0.35) | -107.5% |
| Market Cap (mil) | 874.49 |
| Beta | 1.03 |
| Outstanding shares (mil) | 188.06 |
| Enterprise Value (mil) | 2,162.23 |
| Market risk premium | 10.18% |
| Cost of Equity | 34.98% |
| Cost of Debt | 5.00% |
| WACC | 15.31% |