As of 2025-05-13, the Intrinsic Value of Gravity Co Ltd (GRVY) is 170.27 USD. This GRVY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.83 USD, the upside of Gravity Co Ltd is 158.70%.
The range of the Intrinsic Value is 144.82 - 210.38 USD
Based on its market price of 65.83 USD and our intrinsic valuation, Gravity Co Ltd (GRVY) is undervalued by 158.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 144.82 - 210.38 | 170.27 | 158.7% |
| DCF (Growth 10y) | 166.61 - 239.74 | 195.12 | 196.4% |
| DCF (EBITDA 5y) | 197.35 - 293.42 | 239.19 | 263.3% |
| DCF (EBITDA 10y) | 210.41 - 316.09 | 255.45 | 288.0% |
| Fair Value | 369.97 - 369.97 | 369.97 | 462.00% |
| P/E | 100.34 - 404.00 | 200.53 | 204.6% |
| EV/EBITDA | 200.84 - 407.64 | 291.75 | 343.2% |
| EPV | 116.69 - 148.15 | 132.42 | 101.2% |
| DDM - Stable | 121.65 - 246.72 | 184.19 | 179.8% |
| DDM - Multi | 100.87 - 162.29 | 124.68 | 89.4% |
| Market Cap (mil) | 457.52 |
| Beta | 0.55 |
| Outstanding shares (mil) | 6.95 |
| Enterprise Value (mil) | 309.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.48% |
| WACC | 7.44% |