As of 2025-09-16, the Intrinsic Value of Grid Dynamics Holdings Inc (GDYN) is 7.49 USD. This GDYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.56 USD, the upside of Grid Dynamics Holdings Inc is -0.90%.
The range of the Intrinsic Value is 6.39 - 10.35 USD
Based on its market price of 7.56 USD and our intrinsic valuation, Grid Dynamics Holdings Inc (GDYN) is overvalued by 0.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.39 - 10.35 | 7.49 | -0.9% |
| DCF (Growth 10y) | 9.40 - 17.51 | 11.67 | 54.3% |
| DCF (EBITDA 5y) | 8.47 - 9.09 | 8.69 | 14.9% |
| DCF (EBITDA 10y) | 10.68 - 11.90 | 11.15 | 47.5% |
| Fair Value | 1.00 - 1.00 | 1.00 | -86.73% |
| P/E | 2.30 - 3.35 | 2.76 | -63.5% |
| EV/EBITDA | 6.04 - 10.18 | 7.98 | 5.5% |
| EPV | 3.31 - 3.18 | 3.25 | -57.1% |
| DDM - Stable | 1.61 - 4.20 | 2.91 | -61.6% |
| DDM - Multi | 3.60 - 7.36 | 4.85 | -35.9% |
| Market Cap (mil) | 640.11 |
| Beta | 1.44 |
| Outstanding shares (mil) | 84.67 |
| Enterprise Value (mil) | 303.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.50% |
| Cost of Debt | 5.00% |
| WACC | 6.59% |