Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 60.15 USD 0.86% Market Closed
Market Cap: 418m USD

Intrinsic Value

GRVY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one GRVY stock under the Base Case scenario is 59.68 USD. Compared to the current market price of 60.15 USD, Gravity Co Ltd is Overvalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRVY Intrinsic Value
59.68 USD
Overvaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Gravity Co Ltd

GRVY
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for GRVY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about Gravity Co Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gravity Co Ltd

Current Assets 538B
Cash & Short-Term Investments 448B
Receivables 81.3B
Other Current Assets 8.7B
Non-Current Assets 29.4B
PP&E 10.8B
Intangibles 5B
Other Non-Current Assets 13.5B
Efficiency

Free Cash Flow Analysis
Gravity Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Gravity Co Ltd

Revenue
756.1B KRW
Cost of Revenue
-503.3B KRW
Gross Profit
252.8B KRW
Operating Expenses
-79.8B KRW
Operating Income
172.9B KRW
Other Expenses
-29.3B KRW
Net Income
143.6B KRW
Fundamental Scores

GRVY Profitability Score
Profitability Due Diligence

Gravity Co Ltd's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Exceptional ROIC
Positive Gross Profit
78/100
Profitability
Score

Gravity Co Ltd's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

GRVY Solvency Score
Solvency Due Diligence

Gravity Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
86/100
Solvency
Score

Gravity Co Ltd's solvency score is 86/100. 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
What is the Intrinsic Value of one GRVY stock?

The intrinsic value of one GRVY stock under the Base Case scenario is 59.68 USD.

Is GRVY stock undervalued or overvalued?

Compared to the current market price of 60.15 USD, Gravity Co Ltd is Overvalued by 1%.

Back to Top