Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 23.702 M - 375.7 M | 103.5 M |
| Discount Rate | 10.8% - 8.8% | 9.8% |
| Fair Value | ₺0.14 - ₺34.08 | ₺7.14 |
| Upside | -98.3% - 322.3% | -11.5% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (TRY in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 2 | 29 | 281 | 477 | 1,104 | 1,104 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 10 | 17 | (6) | (11) | 59 | 59 | |
| (+) Net Interest Expense | (9) | (6) | (3) | 21 | 52 | 52 | |
| (+) Other Non Operating Exp. | (0) | (6) | 15 | (1) | (2) | (2) | |
| (+) D&A | 0 | 0 | 4 | 9 | 15 | 15 | |
| (+) Non-recurring Items | 0 | 0 | 5 | 10 | 1 | 1 | |
| Adjusted EBITDA | 1 | 6 | 16 | 29 | 124 | 124 | |
| (-) D&A | (0) | (0) | (4) | (9) | (15) | (15) | |
| Adjusted EBIT | 1 | 6 | 11 | 20 | 109 | 109 | |
| % of Revenue | 23.4% | 19.9% | 4.0% | 4.2% | 9.9% | 9.9% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 4.0% | 9.9% | 23.4% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (TRY in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 220 | 1,061 | 4,294 | 1,172 | |||
| (+) Cash & Short Term Investments | 26 | 26 | 26 | 26 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (230) | (230) | (230) | (230) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 17 | 857 | 4,090 | 968 | |||
| (/) Shares Outstanding | 120.0 | 120.0 | 120.0 | 120.0 | |||
| Implied Stock Price (TRY) | 0.14 | 7.14 | 34.08 | 8.07 | |||
| FX Rate: TRY/TRY | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (TRY) | 0.14 | 7.14 | 34.08 | 8.07 | |||
| Upside / (Downside) | -98.27% | -11.47% | 322.34% | ||||
| Stock Price | 8.07 | ||||||
| Stock Price Close | 8.07 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | TRY | ||||||
| Trading Currency | TRY | ||||||
| FX Rate: TRY/TRY | 1.00 | ||||||
| Market Cap | 968.4 | ||||||
| Shares Outstanding | 120.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||