The Discounted Cash Flow (DCF) valuation of Grid Dynamics Holdings Inc (GDYN) is 20.77 USD. With the latest stock price at 12.26 USD, the upside of Grid Dynamics Holdings Inc based on DCF is 69.4%.
Based on the latest price of 12.26 USD and our DCF valuation, Grid Dynamics Holdings Inc (GDYN) is a buy. buying GDYN stocks now will result in a potential gain of 69.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.0% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.69 - 42.93 | 20.77 |
| Upside | 19.8% - 250.2% | 69.4% |