EN DE

Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company (TRGYO) Fair Value & Analysis

Real Estate · TR · Market cap 93.8B TRY

TG Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company TRGYO · IS
Price93.75 TRY
Fair Value131.40 TRY
Upside+40.2%
Quality61/100
Watch Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 49.4% net margin
Low debt · generates free cash flow
5.37% dividend yield
Ranks above peers (13/14)
Wide moat 69/100
Evidence: High Range 94.02 TRY – 164.25 TRY Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated yesterday

Share price −5.7% over the past month.

A solid business, screening 40% undervalued on our models.

What matters now

  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

101.70 TRY 2.41 TRY Fair Value 131.40 TRY Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 2.41 TRY – 101.70 TRY · fair‑value band 94.02 TRY – 164.25 TRY · the 93.75 TRY price screens below the 131.40 TRY fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company (TRGYO) currently trades at 93.75 TRY, while our model-based Fair Value estimate is 131.40 TRY, implying the stock looks roughly 40.2% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company generated revenue of 16.9B TRY at a net margin of 49.4%. Revenue grew 39.6% year over year. It earns a return on equity of 6.6%. Net debt stands at 1.5B TRY. Fundamentals as of Aug 13, 2026

Our scenario range runs from 94.02 TRY (bear case) to 164.25 TRY (bull case); at 93.75 TRY, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 45% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -23% fair-value upside, at 40%, TRGYO screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 94.80 TRY 173.22 TRY 301.72 TRY 80
Residual Income 103.34 TRY 107.04 TRY 108.51 TRY 76
Rev-Margin DCF 106.07 TRY 182.58 TRY 342.35 TRY 74
All 16 models by family
DCF Models
FCF DCF 99.83 TRY 148.39 TRY 302.99 TRY 38
5Y Revenue Exit 97.25 TRY 161.59 TRY 296.62 TRY 39
5Y EBITDA Exit 135.18 TRY 238.29 TRY 440.90 TRY 41
10Y Revenue Exit 96.24 TRY 203.18 TRY 274.34 TRY 36
10Y EBITDA Exit 127.22 TRY 284.86 TRY 566.18 TRY 37
Dividend Discount
Gordon GGM 40.59 TRY 84.38 TRY 133.87 TRY 70
DDM Multi-Stage 40.59 TRY 71.16 TRY 88.56 TRY 61
Multiples
P/S Multiple 72.42 TRY 96.57 TRY 120.71 TRY 58
P/B Multiple 98.56 TRY 131.41 TRY 164.26 TRY 55
EV/EBIT 179.04 TRY 233.66 TRY 288.28 TRY 53
EV/EBITDA 143.39 TRY 186.13 TRY 228.87 TRY 54
EV/Revenue 87.97 TRY 119.17 TRY 150.37 TRY 43
Asset-Based
NCAV (Graham) 65.29 TRY 87.48 TRY 130.57 TRY 50
Growth DCF
Growth DCF 94.80 TRY 173.22 TRY 301.72 TRY 80
Rev-Margin DCF 106.07 TRY 182.58 TRY 342.35 TRY 74
Economic Profit
Residual Income 103.34 TRY 107.04 TRY 108.51 TRY 76

Widest divergence: DCF Models (203.18 TRY) versus Dividend Discount (71.16 TRY). Highest evidence: Growth DCF (80).

Notify me when TRGYO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 16.9B TRY
Revenue growth (YoY) +39.6%
Net margin 49.4%
Return on equity 6.6%
Free cash flow 5.0B TRY FY2025
P/E ratio 11.2
More key figures
Operating margin 73.2%
EPS (TTM) 8.37 TRY
Dividend yield 5.4%
EPS growth (YoY) +64.2%
Net debt 1.5B TRY FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 72

Profitability 37
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company was established in Istanbul, Turkiye, in 1996 under the name Toray Construction Industry and Trade Inc.

Full company description

Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company was established in Istanbul, Turkiye, in 1996 under the name Toray Construction Industry and Trade Inc. The Company with the amendment to the articles of association published in the Trade Registry Gazette on January 25, 2008, it was registered as Torunlar Gayrimenkul Yatirim Ortakligi A.S. on January 21, 2008. The Company is registered with the Capital Markets Board, and its shares have been traded on Borsa Istanbul since October 21, 2010. The Company operates in Turkiye. As of June 30, 2025, the Company had 55 employees (December 31, 2024: 56), and the ultimate parent company is the Torun Family. The company is registered with the Istanbul Chamber of Commerce in Turkiye. The Company's main field of activity is to engage in real estate, real estate-based capital market instruments, real estate projects and investments in capital market instruments, as outlined in the CMB's regulations on real estate investment trusts. Torunlar Gayrimenkul Yatirim Ortakligi A.S. registered address is Ruzgarlibahçe Mahallesi Ozalp Çikmazi No: 4 Beykoz 34805 Istanbul/Turkiye.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company reported revenue of 14.9B TRY in FY2025 versus 1.5B TRY in FY2021, a compound +77.9%/yr. Reported net income was 7.7B TRY in FY2025, compounding +9.9%/yr from FY2021.

Growth Quality 89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
14.9B TRY
Latest YoY
−9.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+77.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+68.1%
Avg. growth/yr (16Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.9%
Revenue +77.9%/yr
FY21 1.5B TRY
FY22 2.7B TRY
FY23 7.2B TRY
FY24 16.4B TRY
FY25 14.9B TRY
Net income +9.9%/yr
FY21 5.3B TRY
FY22 18.4B TRY
FY23 18.2B TRY
FY24 11.3B TRY
FY25 7.7B TRY

Watch TRGYO: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company Fair Value". https://www.fairvalue-calculator.com/stock/TRGYO

Peer Group

REIT - Diversified · 169 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Above median
Fair Value upside +40% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 49% · Above median
Operating margin (TTM) 73% · Top 25%
Revenue growth 40% · Top 25%
Dividend yield (TTM) 5.4% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/E (TTM) 11.2× · Cheaper than median
P/B 0.72× · Cheaper than median
P/S (TTM) 5.54× · Pricier than median
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 6.5× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 87 · sector 4
FUTURE 100 · sector 13
PAST 26 · sector 18
HEALTH 100 · sector 73
DIVIDEND 100 · sector 92

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$30.05 A$7.37 -75%
VICI Properties Inc VICI $26.07 $41.74 +60%
W. P. Carey Inc WPC $70.69 $34.80 -51%
Charter Hall Group CHC A$23.56 A$10.99 -53%
Stockland SGP A$4.27 A$3.70 -13%
Fibra Uno FUNO11 31.10 MXN 54.87 MXN +76%
The GPT Group GPT A$5.19 A$3.49 -33%
Mirvac Group MGR A$1.77 A$0.5700 -68%
KLCC Property Holdings 5235SS 8.70 MYR 6.66 MYR -23%
Fibra Danhos DANHOS13 28.26 MXN 49.89 MXN +77%

Compare Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company (TRGYO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 131.40 TRY versus a price of 93.75 TRY, about +40% (undervalued).
What is the fair value of TRGYO?
Our model-based fair value for Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company is 131.40 TRY (as of Aug 13, 2026), built from audited fundamentals. The current price is 93.75 TRY.
What is the quality score of TRGYO?
Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company (TRGYO)?
Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company reported trailing-twelve-month revenue of about 16.9B TRY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of TRGYO?
The net profit margin of Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company is about 49.4%, meaning it keeps roughly 49.4% of revenue as net income. Based on the latest reported figures.
Does Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company pay a dividend?
Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company currently shows a dividend yield of about 5.37% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Torunlar Gayrimenkul Yatirim Ortakligi A.S. (Torunlar GYO). The Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.