
Gravity Co Ltd
NASDAQ:GRVY

Intrinsic Value
The intrinsic value of one
GRVY
stock under the Base Case scenario is
47.51
USD.
Compared to the current market price of 65.1 USD,
Gravity Co Ltd
is
Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gravity Co Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Gravity Co Ltd
Balance Sheet Decomposition
Gravity Co Ltd
Current Assets | 669.6B |
Receivables | 76.6B |
Other Current Assets | 593B |
Non-Current Assets | 33.3B |
Long-Term Investments | 670m |
PP&E | 10.6B |
Intangibles | 6.4B |
Other Non-Current Assets | 15.7B |
Free Cash Flow Analysis
Gravity Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Gravity Co Ltd
Revenue
|
518.5B
KRW
|
Cost of Revenue
|
-320.7B
KRW
|
Gross Profit
|
197.8B
KRW
|
Operating Expenses
|
-114.6B
KRW
|
Operating Income
|
83.2B
KRW
|
Other Expenses
|
-3.2B
KRW
|
Net Income
|
80.1B
KRW
|
GRVY Profitability Score
Profitability Due Diligence
Gravity Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Gravity Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
GRVY Solvency Score
Solvency Due Diligence
Gravity Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Gravity Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRVY Price Targets Summary
Gravity Co Ltd
Dividends
Current shareholder yield for GRVY 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
GRVY
stock under the Base Case scenario is
47.51
USD.
Compared to the current market price of 65.1 USD,
Gravity Co Ltd
is
Overvalued by 27%.