Gogoro Inc
NASDAQ:GGR
Intrinsic Value
The intrinsic value of one GGR stock under the Base Case scenario is 1.0001 USD. Compared to the current market price of 0.2469 USD, Gogoro Inc is Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gogoro Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Gogoro Inc
Balance Sheet Decomposition
Gogoro Inc
Current Assets | 202.8m |
Cash & Short-Term Investments | 117.1m |
Receivables | 17m |
Other Current Assets | 68.7m |
Non-Current Assets | 497.6m |
Long-Term Investments | 16.1m |
PP&E | 473.6m |
Other Non-Current Assets | 7.9m |
Free Cash Flow Analysis
Gogoro Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Gogoro Inc
Revenue
|
310.6m
USD
|
Cost of Revenue
|
-298.3m
USD
|
Gross Profit
|
12.3m
USD
|
Operating Expenses
|
-115m
USD
|
Operating Income
|
-102.7m
USD
|
Other Expenses
|
-20.1m
USD
|
Net Income
|
-122.8m
USD
|
GGR Profitability Score
Profitability Due Diligence
Gogoro Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
Score
Gogoro Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
GGR Solvency Score
Solvency Due Diligence
Gogoro Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Score
Gogoro Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GGR Price Targets Summary
Gogoro Inc
Dividends
Current shareholder yield for GGR 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?
The intrinsic value of one GGR stock under the Base Case scenario is 1.0001 USD.
Compared to the current market price of 0.2469 USD, Gogoro Inc is Undervalued by 75%.