Discounted Cash Flow
Turkcell Iletisim Hizmetleri A S ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $14.1b | $1.5b | $-2.0b | 10.6% | $0.68 |
| 2017 | $17.0b (20.7%) | $2.0b (32.6%) | $164.1m (108.3%) | 11.6% (9.9%) | $0.90 (32.4%) |
| 2018 | $21.3b (25.1%) | $2.0b (2.1%) | $2.9b (1648.8%) | 9.5% (-18.3%) | $0.93 (3.3%) |
| 2019 | $25.1b (18.1%) | $3.2b (60.6%) | $5.8b (103.2%) | 12.9% (36.1%) | $1.49 (60.2%) |
| 2020 | $29.1b (15.8%) | $4.2b (30.5%) | $9.2b (57.6%) | 14.6% (12.7%) | $1.94 (30.2%) |
| 2021 | $35.9b (23.4%) | $5.0b (18.7%) | $14.4b (56.5%) | 14.0% (-3.8%) | $2.30 (18.6%) |
| 2022 | $61.5b (71.3%) | $4.2b (-17.0%) | $16.3b (13.2%) | 6.8% (-51.6%) | $1.90 (-17.4%) |
| 2023 | $107.1b (74.0%) | $12.6b (200.6%) | $27.5b (69.0%) | 11.7% (72.7%) | $5.75 (202.6%) |
| 2024 | $166.7b (55.6%) | $16.0b (27.1%) | $32.6b (18.4%) | 9.6% (-18.3%) | $10.79 (87.7%) |
| 2025 | $241.5b (44.9%) | $31.2b (95.5%) | $52.7b (61.7%) | 12.9% (35.0%) | $8.08 (-25.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.