Grid Dynamics Holdings Inc
NASDAQ:GDYN

Watchlist Manager
Grid Dynamics Holdings Inc Logo
Grid Dynamics Holdings Inc
NASDAQ:GDYN
Watchlist
Price: 9.77 USD -2.88% Market Closed
Market Cap: 828.6m USD

Intrinsic Value

The intrinsic value of one GDYN stock under the Base Case scenario is 13.23 USD. Compared to the current market price of 9.77 USD, Grid Dynamics Holdings Inc is Undervalued by 26%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GDYN Intrinsic Value
13.23 USD
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grid Dynamics Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about GDYN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GDYN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Grid Dynamics Holdings Inc.

Explain Valuation
Compare GDYN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GDYN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grid Dynamics Holdings Inc

Current Assets 440.7m
Cash & Short-Term Investments 338.6m
Receivables 82.9m
Other Current Assets 19.2m
Non-Current Assets 172.5m
PP&E 30.3m
Intangibles 128.1m
Other Non-Current Assets 14.2m
Current Liabilities 57.8m
Accounts Payable 5.6m
Accrued Liabilities 41.7m
Other Current Liabilities 10.6m
Non-Current Liabilities 17.7m
Other Non-Current Liabilities 17.7m
Efficiency

Free Cash Flow Analysis
Grid Dynamics Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Grid Dynamics Holdings Inc

Revenue
406m USD
Cost of Revenue
-262.7m USD
Gross Profit
143.3m USD
Operating Expenses
-142.4m USD
Operating Income
892k USD
Other Expenses
13m USD
Net Income
13.9m USD
Fundamental Scores

GDYN Profitability Score
Profitability Due Diligence

Grid Dynamics Holdings Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
43/100
Profitability
Score

Grid Dynamics Holdings Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

GDYN Solvency Score
Solvency Due Diligence

Grid Dynamics Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Grid Dynamics Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GDYN Price Targets Summary
Grid Dynamics Holdings Inc

Wall Street analysts forecast GDYN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GDYN is 12.24 USD with a low forecast of 10.1 USD and a high forecast of 14.7 USD.

Lowest
Price Target
10.1 USD
3% Upside
Average
Price Target
12.24 USD
25% Upside
Highest
Price Target
14.7 USD
50% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Grid Dynamics Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for GDYN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GDYN Insider Trading
Buy and sell transactions by insiders

GDYN News

Other Videos
What is the Intrinsic Value of one GDYN stock?

The intrinsic value of one GDYN stock under the Base Case scenario is 13.23 USD.

Is GDYN stock undervalued or overvalued?

Compared to the current market price of 9.77 USD, Grid Dynamics Holdings Inc is Undervalued by 26%.

Back to Top