The Discounted Cash Flow (DCF) valuation of Grid Dynamics Holdings Inc (GDYN) is 12.65 USD. With the latest stock price at 5.77 USD, the upside of Grid Dynamics Holdings Inc based on DCF is 119.2%.
Based on the latest price of 5.77 USD and our DCF valuation, Grid Dynamics Holdings Inc (GDYN) is a buy. buying GDYN stocks now will result in a potential gain of 119.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.2% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.73 - 22.36 | 12.65 |
| Upside | 68.7% - 287.6% | 119.2% |