As of 2025-05-11, the Intrinsic Value of TAV Havalimanlari Holding AS (TAVHL.IS) is (41.49) TRY. This TAVHL.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.94 TRY, the upside of TAV Havalimanlari Holding AS is -203.90%.
The range of the Intrinsic Value is (42.15) - (40.43) TRY
Based on its market price of 39.94 TRY and our intrinsic valuation, TAV Havalimanlari Holding AS (TAVHL.IS) is overvalued by 203.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (42.15) - (40.43) | (41.49) | -203.9% |
| DCF (Growth 10y) | (44.04) - (43.91) | (43.98) | -210.1% |
| DCF (EBITDA 5y) | (101.13) - (97.45) | (53,802.86) | -123450.0% |
| DCF (EBITDA 10y) | (104.69) - (104.38) | (53,802.86) | -123450.0% |
| Fair Value | -145.71 - -145.71 | -145.71 | -464.81% |
| P/E | (217.50) - (235.00) | (226.93) | -668.2% |
| EV/EBITDA | (67.19) - 27.49 | (33.20) | -183.1% |
| EPV | 4.26 - 16.68 | 10.47 | -73.8% |
| DDM - Stable | (11.58) - (18.79) | (15.18) | -138.0% |
| DDM - Multi | (0.00) - (0.00) | (0.00) | -100.0% |
| Market Cap (mil) | 14,427.69 |
| Beta | 0.96 |
| Outstanding shares (mil) | 361.23 |
| Enterprise Value (mil) | 57,402.16 |
| Market risk premium | 10.18% |
| Cost of Equity | 33.34% |
| Cost of Debt | 5.50% |
| WACC | 14.92% |