DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Turkcell Iletisim Hizmetleri A.S. (TKC)

Communication Services | Telecommunications Services

Today's Price

$5.17

Today's Fair Value

$12.71 +145.84%

Margin of Safety

+59.32%

Projected Value (5Y)

$20.47 +295.94%

Dividends Paid (5Y)

$0.37

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 40.96% | CAGR (5y): 25.16%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -0.35%

Dividend Growth Rate

Regression: -17.66% | CAGR (5y): -20.7%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 10x)

Discount Rate