As of 2025-07-07, the Intrinsic Value of Yeni Gimat Gayrimenkul Yatirim Ortakligi AS (YGGYO.IS) is 3.11 TRY. This YGGYO.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.24 TRY, the upside of Yeni Gimat Gayrimenkul Yatirim Ortakligi AS is -85.40%.
The range of the Intrinsic Value is 3.01 - 3.22 TRY
Based on its market price of 21.24 TRY and our intrinsic valuation, Yeni Gimat Gayrimenkul Yatirim Ortakligi AS (YGGYO.IS) is overvalued by 85.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.01 - 3.22 | 3.11 | -85.4% |
| DCF (Growth 10y) | 3.13 - 3.32 | 3.22 | -84.8% |
| DCF (EBITDA 5y) | 5.16 - 6.08 | 5.52 | -74.0% |
| DCF (EBITDA 10y) | 3.95 - 4.52 | 4.18 | -80.3% |
| Fair Value | 3.47 - 3.47 | 3.47 | -83.65% |
| P/E | 9.44 - 23.40 | 15.25 | -28.2% |
| EV/EBITDA | 9.10 - 16.35 | 12.02 | -43.4% |
| EPV | 5.04 - 5.37 | 5.20 | -75.5% |
| DDM - Stable | 2.57 - 4.02 | 3.29 | -84.5% |
| DDM - Multi | 1.48 - 1.80 | 1.63 | -92.3% |
| Market Cap (mil) | 2,543.57 |
| Beta | 0.05 |
| Outstanding shares (mil) | 119.75 |
| Enterprise Value (mil) | 2,352.80 |
| Market risk premium | 10.18% |
| Cost of Equity | 26.90% |
| Cost of Debt | 5.00% |
| WACC | 26.90% |