Base Case1 Year

Company Valuation

Revenue Multiple · EBITDA Multiple · P/E Ratio · Base Case scenario

Revenue Multiple
₺28.6M
≈ $0.9M USD
Annual Revenue (trailing 12mo)₺5.7M
Multiple Applied5x
EBITDA Multiple
N/A
Requires positive EBITDA
Annual EBITDA (trailing 12mo)₺-22.1M
Multiple Applied12x
P/E Ratio Valuation
N/A
Requires positive net income
Net Income (after 22% tax)—
P/E Applied20x
Valuation by Method (₺M) — Base Case
At 12-month horizon
0M8M16M24M32MRevenueMultipleEBITDA MultipleP/E Ratio
Valuation by Scenario (₺M)
Revenue Multiple vs EBITDA Multiple at 12mo
ConservativeBase CaseAggressive0M65M130M195M260M
  • Revenue Multiple
  • EBITDA Multiple
  • P/E Ratio
Valuation Growth Over Time (₺M) — Base Case
Revenue Multiple and EBITDA Multiple at each year-end
Year 1Year 2Year 30M350M700M1050M1400M
  • Revenue Val
  • EBITDA Val
Full Valuation Matrix
All scenarios × all horizons · Figures in TRY millions
ScenarioHorizonAnnual RevAnnual EBITDARev Multiple ValEBITDA Multiple ValP/E Val
Conservative1Y₺1.3M₺-14.7M₺3.9M——
Conservative2Y₺8.0M₺-55.8M₺24.0M——
Conservative3Y₺27.2M₺-426.7M₺81.5M——
Base Case1Y₺5.7M₺-22.1M₺28.6M——
Base Case2Y₺54.4M₺-172.9M₺272.1M——
Base Case3Y₺260.0M₺-3058.6M₺1300.2M——
Aggressive1Y₺30.1M₺-26.8M₺240.5M——
Aggressive2Y₺438.7M₺-574.5M₺3509.9M——
Aggressive3Y₺2905.9M₺-26816.7M₺23247.5M——