Gravity Valuation

Q: What is the Fair Price of GRVY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

GRVY ($66.12) is trading below our estimate of [[fair value]] ($287.16)

Is GRVY undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of GRVY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: GRVY ($66.12) is trading below our estimate of fair value ($287.16)

Significantly Below Fair Value: GRVY is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for GRVY?

Key metric: As GRVY is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for GRVY. This is calculated by dividing GRVY's market cap by their current earnings.
What is GRVY's PE Ratio?
PE Ratio	7.7x
Earnings	₩83.40b
Market Cap	₩636.23b

GRVY key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.2x
Enterprise Value/EBITDA	1.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does GRVY's PE Ratio compare to its peers?

The above table shows the PE ratio for GRVY vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	14.7x
GDEV GDEV	9.7x	-35.4%	US$471.8m
GMGI Golden Matrix Group	21.8x	n/a	US$308.2m
DDI DoubleDown Interactive	6.4x	0.3%	US$769.1m
SCPL SciPlay	20.9x	8.7%	US$2.9b
GRVY Gravity	7.7x	n/a	US$455.9m

Price-To-Earnings vs Peers: GRVY is expensive based on its Price-To-Earnings Ratio (7.7x) compared to the peer average (-112.2x).

Price to Earnings Ratio vs Industry

How does GRVY's PE Ratio compare vs other companies in the US Entertainment Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap
IH iHuman	4.7x	n/a	US$85.73m
RDBX Redbox Entertainment	1.2x	-121.8%	US$76.65m
GMM Global Mofy AI	0.7x	n/a	US$9.48m
MSGM Motorsport Games	0.7x	n/a	US$3.53m

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: GRVY is good value based on its Price-To-Earnings Ratio (7.7x) compared to the US Entertainment industry average (21x).

Price to Earnings Ratio vs Fair Ratio

What is GRVY's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

GRVY PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	7.7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate GRVY's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Thryv Holdings

US$589.0m

Provides digital marketing solutions and cloud-based tools to the small-to-medium sized businesses in the United States.

THRY

US$13.56

-9.0%

-28.7%

Gray Television

US$473.3m

A television broadcasting company, owns and/or operates television stations and digital assets in the United States.

GTN.A

US$7.62

9.6%

-10.4%

Yalla Group

US$699.0m

Operates a social networking and gaming platform primarily in the Middle East and North Africa region.

YALA

US$4.40

1.9%

-30.6%