Figma

I'll put a chip on the Pass line

Griz

Not Invested

Community Contributor

Published

12 Aug 25

Updated

12 Aug 25

Griz's Fair Value

US$16.64

358.6% overvalued

12 Aug

US$76.31

n/a

-2.5%

Author's Valuation

US$16.6

358.6% overvalued

Griz's Fair Value

Narrative

Updates0

Griz'sFair Value

US$16.6

358.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

29.29%

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

8.45%

Calculation

US$172.40m

Earnings '30

31.26x

PE Ratio '30

US$5.39b

Market Cap '30

US$5.39b

Market Cap '30

215.83m

No. shares '30

US$24.97

Share Price '30

US$24.97 Share Price '30

Discounted to 2025 @ 8.45% p.a.

US$16.64

Fair Value '25