As of 2024-12-14, the Intrinsic Value of Grid Dynamics Holdings Inc (GDYN) is 18.13 USD. This GDYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.46 USD, the upside of Grid Dynamics Holdings Inc is -6.80%.

The range of the Intrinsic Value is 12.43 - 42.34 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	12.43 - 42.34	18.13	-6.8%
DCF (Growth 10y)	20.77 - 74.01	30.95	59.1%
DCF (EBITDA 5y)	12.89 - 14.26	13.57	-30.2%
DCF (EBITDA 10y)	19.19 - 22.29	20.70	6.4%
Fair Value	0.15 - 0.15	0.15	-99.25%
P/E	0.58 - 3.44	1.81	-90.7%
EV/EBITDA	5.51 - 7.16	6.00	-69.2%
EPV	1.92 - 1.72	1.82	-90.7%
DDM - Stable	0.24 - 0.76	0.50	-97.4%
DDM - Multi	5.28 - 12.98	7.53	-61.3%