As of 2026-04-04, the Intrinsic Value of Temapol Polimer Plastik ve Insaat Sanayi Ticaret AS (TMPOL.IS) is 4.20 TRY. This TMPOL.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.35 TRY, the upside of Temapol Polimer Plastik ve Insaat Sanayi Ticaret AS is -75.80%.
The range of the Intrinsic Value is 3.19 - 5.55 TRY
Based on its market price of 17.35 TRY and our intrinsic valuation, Temapol Polimer Plastik ve Insaat Sanayi Ticaret AS (TMPOL.IS) is overvalued by 75.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.19 - 5.55 | 4.20 | -75.8% |
| DCF (Growth 10y) | 5.77 - 9.09 | 7.19 | -58.6% |
| DCF (EBITDA 5y) | 19.72 - 28.65 | 23.72 | 36.7% |
| DCF (EBITDA 10y) | 14.03 - 22.86 | 17.85 | 2.9% |
| Fair Value | 4.42 - 4.42 | 4.42 | -74.50% |
| P/E | 11.31 - 15.91 | 13.51 | -22.2% |
| EV/EBITDA | 15.99 - 21.25 | 18.49 | 6.6% |
| EPV | (4.34) - (4.37) | (4.35) | -125.1% |
| DDM - Stable | 2.31 - 3.68 | 2.99 | -82.7% |
| DDM - Multi | 4.26 - 5.38 | 4.76 | -72.6% |
| Market Cap (mil) | 245.94 |
| Beta | 0.67 |
| Outstanding shares (mil) | 14.18 |
| Enterprise Value (mil) | 304.98 |
| Market risk premium | 10.18% |
| Cost of Equity | 28.24% |
| Cost of Debt | 19.36% |
| WACC | 25.45% |