Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Gorilla Technology Group
GRRR
Gorilla Technology Group
Rising Regulations And Delays Will Limit Adoption Yet Unlock Opportunities
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
23 Jun 25
Updated
16 Aug 25
3
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$27.00
35.3% undervalued
intrinsic discount
16 Aug
US$17.47
Loading
1Y
621.9%
7D
3.8%
Author's Valuation
US$27.0
35.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$27.0
35.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-86m
276m
2019
2021
2023
2025
2027
2028
Revenue US$276.4m
Earnings US$145.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
27.72%
Software revenue growth rate
1.52%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.11%
Calculation
US$145.27m
Earnings '28
x
10.68x
PE Ratio '28
=
US$1.55b
Market Cap '28
US$1.55b
Market Cap '28
/
44.25m
No. shares '28
=
US$35.08
Share Price '28
US$35.08
Share Price '28
Discounted to 2025 @ 9.12% p.a.
=
US$27.00
Fair Value '25
