DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Grid Dynamics Holdings, Inc. (GDYN)

Technology | Information Technology Services

Today's Price

$13.88

Today's Fair Value

$0.54 -96.11%

Margin of Safety

-2470.37%

Projected Value (5Y)

$0.87 -93.73%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 39.8% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 25.53% | CAGR (5y): 14.19%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 91.51x)

Discount Rate