Gorilla Technology Group Inc
NASDAQ:GRRR
Intrinsic Value
The intrinsic value of one GRRR stock under the Base Case scenario is 20.6512 USD. Compared to the current market price of 12.8699 USD, Gorilla Technology Group Inc is Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Gorilla Technology Group Inc.
Fundamental Analysis
Revenue & Expenses Breakdown
Gorilla Technology Group Inc
Balance Sheet Decomposition
Gorilla Technology Group Inc
| Current Assets | 126.7m |
| Cash & Short-Term Investments | 37.5m |
| Receivables | 60.4m |
| Other Current Assets | 28.8m |
| Non-Current Assets | 27.1m |
| PP&E | 15.4m |
| Intangibles | 2.9m |
| Other Non-Current Assets | 8.7m |
Free Cash Flow Analysis
Gorilla Technology Group Inc
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Gorilla Technology Group Inc
|
Revenue
|
114m
USD
|
|
Cost of Revenue
|
-63.2m
USD
|
|
Gross Profit
|
50.8m
USD
|
|
Operating Expenses
|
-85.8m
USD
|
|
Operating Income
|
-35.1m
USD
|
|
Other Expenses
|
-38.2m
USD
|
|
Net Income
|
-73.3m
USD
|
GRRR Profitability Score
Profitability Due Diligence
Gorilla Technology Group Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
Score
Gorilla Technology Group Inc's profitability score is 21/100. 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 49/100. The higher the solvency score, the more solvent the company is.
Score
Gorilla Technology Group Inc's solvency score is 49/100. 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 37.23 USD with a low forecast of 35.35 USD and a high forecast of 39.9 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 20.6512 USD.
Compared to the current market price of 12.8699 USD, Gorilla Technology Group Inc is Undervalued by 38%.