Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 65.1 USD -1.14% Market Closed
Market Cap: 452.4m USD

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:

GRVY Intrinsic Value
47.51 USD
Overvaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare GRVY to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GRVY?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Gravity Co Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Gravity Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Healthy Gross Margin
Sustainable 3Y Average Operating Margin
59/100
Profitability
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.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
85/100
Solvency
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

There are no price targets for GRVY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Gravity Co Ltd
does not pay dividends
Shareholder Yield

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?

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
What is the Intrinsic Value of one GRVY stock?

The intrinsic value of one GRVY stock under the Base Case scenario is 47.51 USD.

Is GRVY stock undervalued or overvalued?

Compared to the current market price of 65.1 USD, Gravity Co Ltd is Overvalued by 27%.

Back to Top