/
DCF Valuation
Base-case fair value
$9.50
Intrinsic $12.66 · 25% MOS
Current price: $6.55
Base-case summary
Our base-case DCF for Grid Dynamics Holdings, Inc. (GDYN) projects 10 years of free cash flow growth at 12.3% for years 1–5 and 6.2% for years 6–10, anchored to 12.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $24M in trailing free cash flow, this produces an intrinsic value of $12.66 per share. A 25% safety margin gives a fair value of $9.50, suggesting the stock is currently 45% undervalued against the $6.55 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$24M
Cash & equivalents
$327M
Total debt
$17M
Shares outstanding
85M