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 |
|---|---|---|
| Selected LTM P/E Multiple | -5.3x - -5.9x | -5.6x |
| Selected Fwd P/E Multiple | -4.7x - -5.2x | -5.0x |
| Fair Value | ₺90.41 - ₺99.93 | ₺95.17 |
| Upside | -9.6% - -0.1% | -4.8% |
| Benchmarks | - | Full Ticker |
| Ihlas Ev Aletleri Imalat Sanayi ve Ticaret A.S. | - | IBSE:IHEVA |
| Silverline Endustri ve Ticaret A.S. | - | IBSE:SILVR |
| Yonga Mobilya Sanayi ve Ticaret A.S. | - | IBSE:YONGA |
| Doganlar Mobilya Grubu Imalat Sanayi ve Ticaret Anonim Sirketi | - | IBSE:DGNMO |
| Ihlas Gayrimenkul Proje Gelistirme ve Ticaret A.S. | - | IBSE:IHLGM |
| Isbir Holding A.S. | - | IBSE:ISBIR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IHEVA | SILVR | YONGA | DGNMO | IHLGM | ISBIR | |||
| IBSE:IHEVA | IBSE:SILVR | IBSE:YONGA | IBSE:DGNMO | IBSE:IHLGM | IBSE:ISBIR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.0% | NM- | 82.6% | NM- | NM- | NM- | ||
| 3Y CAGR | -14.3% | NM- | 13.7% | NM- | NM- | NM- | ||
| Latest Twelve Months | 135.2% | -212.6% | 108.9% | -210.5% | 60.7% | -364.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 1.6% | -12.9% | 2.1% | -71.9% | 4.9% | ||
| Prior Fiscal Year | -10.0% | -1.3% | -101.3% | 7.4% | -255.1% | 1.9% | ||
| Latest Fiscal Year | 2.0% | 2.4% | 9.5% | -3.8% | -97.6% | -5.7% | ||
| Latest Twelve Months | 3.0% | -2.7% | 9.5% | -6.7% | -74.0% | -5.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.8x | 6.1x | -41.3x | 34.7x | -82.5x | 13.7x | ||
| Price / LTM Sales | 0.3x | 0.4x | 2.8x | 0.2x | 6.1x | 0.5x | ||
| LTM P/E Ratio | 9.8x | -16.4x | 29.8x | -3.1x | -8.2x | -8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.4x | -3.1x | 29.8x | |||||
| Historical LTM P/E Ratio | -13.2x | 13.0x | 116.2x | |||||
| Selected P/E Multiple | -5.3x | -5.6x | -5.9x | |||||
| (x) LTM Net Income | (404) | (404) | (404) | |||||
| (=) Equity Value | 2,161 | 2,275 | 2,388 | |||||
| (/) Shares Outstanding | 32.4 | 32.4 | 32.4 | |||||
| Implied Value Range | 66.72 | 70.23 | 73.75 | |||||
| FX Rate: TRY/TRY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 66.72 | 70.23 | 73.75 | 100.00 | ||||
| Upside / (Downside) | -33.3% | -29.8% | -26.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IHEVA | SILVR | YONGA | DGNMO | IHLGM | ISBIR | |
| Value of Common Equity | 796 | 781 | 1,017 | 2,328 | 2,920 | 3,239 | |
| (/) Shares Outstanding | 343.0 | 45.0 | 16.8 | 350.0 | 1,000.0 | 32.4 | |
| Implied Stock Price | 2.32 | 17.35 | 60.55 | 6.65 | 2.92 | 100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.32 | 17.35 | 60.55 | 6.65 | 2.92 | 100.00 | |
| Trading Currency | TRY | TRY | TRY | TRY | TRY | TRY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |