Gorilla Technology Group

Edge AI, IoT And Cybersecurity Will Drive Smarter Cities Worldwide

AnalystHighTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

30 May 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$35.00

48.7% undervalued

15 Aug

US$17.97

642.6%

6.8%

Author's Valuation

US$35.0

48.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$35.0

48.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

27.72%

Software revenue growth rate

1.52%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.11%

Calculation

US$61.26m

Earnings '28

32.85x

PE Ratio '28

US$2.01b

Market Cap '28

US$2.01b

Market Cap '28

44.25m

No. shares '28

US$45.48

Share Price '28

US$45.48 Share Price '28

Discounted to 2025 @ 9.13% p.a.

US$35.00

Fair Value '25