Gorilla Technology Group Inc
NASDAQ:GRRR
Intrinsic Value
The intrinsic value of one GRRR stock under the Base Case scenario is 21.27 USD. Compared to the current market price of 17.48 USD, Gorilla Technology Group Inc is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gorilla Technology Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Gorilla Technology Group Inc
Balance Sheet Decomposition
Gorilla Technology Group Inc
Current Assets | 94.7m |
Cash & Short-Term Investments | 33.7m |
Receivables | 52.8m |
Other Current Assets | 8.3m |
Non-Current Assets | 38.4m |
Long-Term Investments | 13.6m |
PP&E | 15.6m |
Intangibles | 5.5m |
Other Non-Current Assets | 3.6m |
Free Cash Flow Analysis
Gorilla Technology Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Gorilla Technology Group Inc
Revenue
|
78.9m
USD
|
Cost of Revenue
|
-19.7m
USD
|
Gross Profit
|
59.2m
USD
|
Operating Expenses
|
-28.1m
USD
|
Operating Income
|
31.2m
USD
|
Other Expenses
|
-8.8m
USD
|
Net Income
|
22.4m
USD
|
GRRR Profitability Score
Profitability Due Diligence
Gorilla Technology Group Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Score
Gorilla Technology Group Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
GRRR Solvency Score
Solvency Due Diligence
Gorilla Technology Group Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Score
Gorilla Technology Group Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRRR Price Targets Summary
Gorilla Technology Group Inc
According to Wall Street analysts, the average 1-year price target for GRRR is 31.62 USD with a low forecast of 27.27 USD and a high forecast of 36.75 USD.
Dividends
Current shareholder yield for GRRR 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 GRRR stock under the Base Case scenario is 21.27 USD.
Compared to the current market price of 17.48 USD, Gorilla Technology Group Inc is Undervalued by 18%.