As of 2025-06-23, the Intrinsic Value of SASA Polyester Sanayi AS (SASA.IS) is 0.87 TRY. This SASA.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.72 TRY, the upside of SASA Polyester Sanayi AS is -98.20%.
The range of the Intrinsic Value is (0.42) - 2.65 TRY
Based on its market price of 47.72 TRY and our intrinsic valuation, SASA Polyester Sanayi AS (SASA.IS) is overvalued by 98.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.42) - 2.65 | 0.87 | -98.2% |
| DCF (Growth 10y) | 3.75 - 8.67 | 5.84 | -87.8% |
| DCF (EBITDA 5y) | 8.71 - 18.61 | 10.77 | -77.4% |
| DCF (EBITDA 10y) | 8.20 - 18.22 | 11.05 | -76.9% |
| Fair Value | 5.28 - 5.28 | 5.28 | -88.93% |
| P/E | 13.22 - 22.19 | 16.00 | -66.5% |
| EV/EBITDA | 4.18 - 11.37 | 6.89 | -85.6% |
| EPV | (11.59) - (12.05) | (11.82) | -124.8% |
| DDM - Stable | 2.63 - 4.23 | 3.43 | -92.8% |
| DDM - Multi | 1.74 - 2.21 | 1.95 | -95.9% |
| Market Cap (mil) | 34,122.09 |
| Beta | 0.74 |
| Outstanding shares (mil) | 715.05 |
| Enterprise Value (mil) | 40,868.66 |
| Market risk premium | 10.18% |
| Cost of Equity | 29.26% |
| Cost of Debt | 13.68% |
| WACC | 26.52% |