EN DE

TAV Havalimanlari Holding (TAVHY) Fair Value & Analysis

Industrials · US · Market cap $2.3B

TH TAV Havalimanlari Holding logo TAV Havalimanlari Holding TAVHY · US
Price$23.50
Fair Value$15.99
Upside-32.0%
Quality43/100
Watch TAV Havalimanlari Holding for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.8% net margin
Moderate debt · generates free cash flow
Trails peers (3/12)
Narrow moat 35/100
Evidence: High Range $11.99 – $19.99 Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from $24.05 to $15.99 (−33.5%) since Jun 24, 2026. Share price +2.6% over the past month.

Below-average quality, and screening another 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($19.99). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$36.59 $8.37 Fair Value $15.99 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range $8.37 – $36.59 · fair‑value band $11.99 – $19.99 · the $23.50 price screens above the $15.99 fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

TAV Havalimanlari Holding (TAVHY) currently trades at $23.50, while our model-based Fair Value estimate is $15.99, implying the stock looks roughly 32.0% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, TAV Havalimanlari Holding generated revenue of $1.6B at a net margin of 1.8%. Revenue grew 27.6% year over year. It earns a return on equity of 3.3%. Net debt stands at $1.4B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $11.99 (bear case) to $19.99 (bull case); at $23.50, the current price sits above 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 30% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -29% fair-value upside, at -32%, TAVHY screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF $11.47 $23.81 $43.33 80
Residual Income $12.60 $12.24 $10.57 76
Rev-Margin DCF $15.01 $31.76 $52.98 74
All 26 models by family
DCF Models
FCF DCF $11.58 $25.00 $46.97 38
Owner Earnings $2.94 $10.12 $21.86 31
5Y Revenue Exit $15.01 $32.25 $55.59 39
5Y EBITDA Exit $34.71 $72.20 $119.31 41
5Y P/E Exit $5.66 $13.28 $21.71 38
10Y Revenue Exit $12.82 $28.48 $52.25 36
10Y EBITDA Exit $26.29 $56.84 $103.57 37
10Y P/E Exit $7.58 $15.02 $24.97 35
Earnings-Based
Graham-Dodd $4.53 $19.86 $27.18 54
Lynch FV $5.13 $7.32 $9.52 50
PEG = 1.0 $5.13 $7.32 $9.52 46
EPV $22.66 $27.34 $31.37 59
Dividend Discount
Gordon GGM $0.3200 $0.6400 $0.9700 70
DDM Multi-Stage $0.3200 $0.5500 $0.6700 61
Multiples
P/E Multiple $10.50 $14.00 $17.51 63
P/S Multiple $8.50 $11.34 $14.17 58
P/B Multiple $8.50 $11.34 $14.17 55
EV/EBIT $42.54 $59.04 $75.54 53
EV/EBITDA $51.58 $71.09 $90.61 54
EV/Revenue $17.27 $27.65 $38.04 43
Asset-Based
NCAV (Graham) $8.68 $11.63 $17.36 50
Growth DCF
Growth DCF $11.47 $23.81 $43.33 80
Rev-Margin DCF $15.01 $31.76 $52.98 74
Economic Profit
Residual Income $12.60 $12.24 $10.57 76
ROIC Compounder $24.75 $35.11 $49.12 72
Growth Earnings
Growth-Adj P/E $8.47 $12.10 $15.73 68

Widest divergence: DCF Models ($25.00) versus Dividend Discount ($0.5500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.6B
Revenue growth (YoY) +27.6%
Net margin 1.8%
Return on equity 3.3%
Free cash flow $141M FY2025
P/E ratio 49.0
More key figures
EPS (TTM) $0.5100
EPS growth (YoY) +55.8%
Net debt $1.4B FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 45 · Market factors (momentum, volatility) 41

Profitability 23
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 81
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

TAV Havalimanlari Holding A.S., together with its subsidiaries, constructs terminal buildings, and manages and operates terminals or airports in Turkey, Georgia, Kazakhstan, Macedonia, Tunisia, Croatia, Oman, Latvia, Spain, Qatar, Saudi Arabia, and internationally.

Full company description

TAV Havalimanlari Holding A.S., together with its subsidiaries, constructs terminal buildings, and manages and operates terminals or airports in Turkey, Georgia, Kazakhstan, Macedonia, Tunisia, Croatia, Oman, Latvia, Spain, Qatar, Saudi Arabia, and internationally. It operates through Terminal Operations, Catering Operations, Duty Free Operations, Ground Handling and Bus Operations, and Other segments. The Terminal Operations segment engages in the operation of terminal buildings, car parks, general aviation terminals, and parking-apron-taxi way, as well as ground handling operations. Its Catering Operations segment manages food and beverage operations of the terminal for passengers and the terminal personnel. The Duty Free Operations segment sells duty free goods for the international arriving and departing passengers. Its Ground Handling and Bus Operations segment is involved in the provision of traffic, ramp, flight operations, cargo, and other ground handling services for domestic and international flights, as well as the operation of buses. The Other segment provides lounge, IT, security and education, and airline taxi services, as well as software and system services. The company was formerly known as Tepe Akfen Vie Yatirim Yapim ve Isletme A.S. and changed its name to TAV Havalimanlari Holding A.S. in August 2006. TAV Havalimanlari Holding A.S. was founded in 1997 and is based in Istanbul, Turkey.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TAV Havalimanlari Holding reported revenue of $1.7B in FY2025 versus $522M in FY2021, a compound +35.2%/yr. Reported net income was $60.6M in FY2025, compounding +7.9%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.7B
Latest YoY
+5.2%
Avg. growth/yr (3Y)
+18.4%
Avg. growth/yr (5Y)
+42.1%
Avg. growth/yr (20Y)
+9.4%
Revenue +35.2%/yr
FY21 $522M
FY22 $1.1B
FY23 $1.3B
FY24 $1.7B
FY25 $1.7B
Net income +7.9%/yr
FY21 $44.7M
FY22 $122M
FY23 $231M
FY24 $183M
FY25 $60.6M

TAVHY screens 32% overvalued. Compare with Aena S.M.E., S.A →

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). "TAV Havalimanlari Holding Fair Value". https://www.fairvalue-calculator.com/stock/TAVHY

Peer Group

Airports & Air Services · 55 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 43 · Bottom 25%
Fair Value upside −32% · Below median
Return on equity (TTM) 3% · Bottom 25%
Return on assets 4% · Below median
Net margin (TTM) 2% · Bottom 25%
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 28% · Top 25%
Debt / equity 0.75× · Higher than 75% of peers

Valuation Multiples vs Airports & Air Services median · lower = cheaper

P/E (TTM) 49.0× · Pricier than 75% of peers
P/B 1.44× · Cheaper than median
P/S (TTM) 1.43× · Cheaper than median
P/FCF 16.1× · Pricier 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 0 · sector 36
FUTURE 100 · sector 31
PAST 13 · sector 45
HEALTH 62 · sector 90
DIVIDEND 0 · sector 46

VALUE 0: the price sits above our fair-value range.

Insider activity: 25/100

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 Airports & Air Services stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Aena S.M.E., S.A AENA €26.24 €28.41 +8%
Airports of Thailand Public Company TATD 2.44 SGD 1.25 SGD -49%
Grupo Aeroportuario del Pacífico, S.A. PAC $220.91 $246.06 +11%
GMR Airports Limited GMRINFRA ₹112.80 ₹22.29 -80%
Flughafen Zürich AG FHZN CHF 237.20 CHF 121.30 -49%
Shanghai International Airport Co 600009 ¥24.08 ¥17.09 -29%
Auckland International Airport Limited AIA A$7.11 A$2.80 -61%
Fraport AG FRA €69.35 €49.83 -28%
Københavns Lufthavne A/S KBHL kr 5,660 kr 1,821 -68%
SATS Ltd S58 4.82 SGD 4.03 SGD -16%

Compare TAV Havalimanlari Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is TAV Havalimanlari Holding (TAVHY) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $15.99 versus a price of $23.50, about −32% (overvalued).
What is the fair value of TAVHY?
Our model-based fair value for TAV Havalimanlari Holding is $15.99 (as of Jul 21, 2026), built from audited fundamentals. The current price is $23.50.
What is the quality score of TAVHY?
TAV Havalimanlari Holding has a Quality Score of 43/100. 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 TAV Havalimanlari Holding (TAVHY)?
TAV Havalimanlari Holding reported trailing-twelve-month revenue of about $1.6B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TAVHY?
The net profit margin of TAV Havalimanlari Holding is about 1.8%, meaning it keeps roughly 1.8% of revenue as net income. Based on the latest reported figures.

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 TAV Havalimanlari Holding 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.