Price · as of 2025-12-31
$4.15
Market cap 46.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.92 | +476.39% |
| Intrinsic Value(DCF) | $1.31 | -68.43% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.24 | -94.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $196.40 | $189.36 | $1.85 | $0.00 | $45.68 |
| 2021 | $198.60 | $742.29 | $0.00 | $0.00 | $0.00 |
| 2022 | $74.00 | $177.68 | $0.00 | $0.00 | $0.00 |
| 2023 | $28.40 | $188.59 | $4.60 | $0.00 | $0.62 |
| 2024 | $8.30 | $54.91 | $0.00 | $0.00 | $23.93 |
| 2025 | $3.28 | $23.92 | $0.00 | $0.00 | $0.24 |
AI valuation
Our deep-learning model estimates Gogoro Inc.'s (GGR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.92
- Current price
- $4.15
- AI upside
- +476.39%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.31
-68.43% upside
Graham-Dodd
—
— upside
Graham Formula
$0.24
-94.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GGR | Gogoro Inc. | $4.15 | 46.09M | +476% | -68% | — | -94% | -11.98 | 9.01 | 3.44 | 47.92 | — | 9.01 | 8.32% | -22.67% | -28.71% | -56.92% | -14.29% | -12.43% | 3.76 | -5.02 | 0.77 | 0.52 | 12.28 | -9707.00% | -939.00% | -7406.00% | -3.07% | 0.18 | -6.66% | 0.00% | 0.00% | 0.00% | -20.39 | -43.76 | 4.62 | -0.21 |
| CNTY | Century Casinos, Inc. | $1.68 | 51.55M | +3,098% | -38% | — | — | -0.66 | -8.56 | 0.14 | 15.86 | -0.19 | -0.61 | 42.63% | 0.75% | -22.25% | -216.05% | 0.45% | -9.36% | -114.31 | 0.04 | 1.58 | 1.28 | 14.65 | 35054.00% | 467.00% | 7809.00% | -80.77% | -0.04 | -6.68% | 0.00% | 0.00% | 0.30% | 241.87 | -16.24 | 1.81 | 0.44 |
| CVGI | Commercial Vehicle Group,… | $1.71 | 62.81M | +4,406% | -53% | — | +129% | -2.43 | 0.50 | 0.09 | 7.86 | — | 0.52 | 11.38% | -0.10% | -3.85% | -18.06% | -0.26% | -6.14% | 1.23 | -0.08 | 2.41 | 1.16 | 5.29 | -15646.00% | -1342.00% | -37972.00% | -76.61% | -0.27 | -17.80% | 0.00% | 0.00% | 0.00% | -273.79 | -3.99 | 0.29 | 2.10 |
| FRSX | Foresight Autonomous Hold… | $2.65 | 11.58M | +83,260% | +141% | — | +12,655% | -0.17 | 0.31 | 4.27 | 0.30 | — | 0.31 | 60.55% | -2907.34% | -2554.59% | -103.81% | -1826.51% | -76.67% | 0.26 | -1408.44 | 4.50 | 4.31 | 0.44 | -5632.00% | -1227.00% | -2613.00% | -596.50% | -6.34 | -1601.87% | 0.00% | 0.00% | 0.00% | 0.29 | 0.34 | -8.55 | -21.95 |
| GP | GreenPower Motor Company … | $1.19 | 3.66M | +3,494% | +45% | — | +2,125% | -6.35 | -73.85 | 5.98 | -9.32 | — | -73.85 | 11.07% | -90.29% | -94.04% | -374.74% | -79.30% | -46.50% | -12.41 | -8.23 | 1.41 | 0.05 | -1.32 | -811.00% | -4946.00% | 30644.00% | -5.12% | -0.30 | -26.87% | 0.00% | 0.00% | 0.00% | -7.71 | -22.76 | 6.96 | -2.79 |
| HCHL | Happy City Holdings Limit… | $1.01 | 19.4M | +18,692% | — | — | — | -24.79 | 27.30 | 8.86 | -37.77 | — | 27.30 | 12.60% | -33.45% | -35.73% | -173.01% | -79.45% | -32.41% | 2.06 | -9.95 | 0.83 | 0.75 | -0.73 | — | -1803.00% | -54105.00% | -3.61% | -0.25 | -76.76% | 0.00% | 0.00% | 1.34% | -26.87 | -28.08 | 8.99 | 5.55 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| OCG | Oriental Culture Holding … | $0.65 | 62.75K | +6,743,684% | +72,687% | +96,470% | +310,208% | -7.19 | 0.35 | 28.08 | 1.80 | — | 0.36 | 70.74% | -513.45% | -390.81% | -5.10% | -12.26% | -4.79% | 0.00 | — | 13.41 | 7.35 | 6.30 | -7857.00% | -6059.00% | -23469.00% | -26.11% | -1.28 | -17.50% | 0.00% | 0.00% | 0.00% | 1.53 | 1.07 | -7.83 | 4.63 |
| SYPR | Sypris Solutions, Inc. | $2.96 | 68.17M | +2,625% | -79% | -83% | — | -20.60 | 1.77 | 0.25 | 7.93 | -469.93 | 1.77 | 14.19% | 2.09% | -1.20% | -7.99% | 4.07% | -1.34% | 0.88 | 1.74 | 1.23 | 0.31 | 1.42 | 438.00% | 290.00% | -10696.00% | 2.66% | 0.03 | 3.20% | 0.00% | 0.00% | 1.52% | 14.40 | 45.77 | 0.30 | 0.26 |
About Gogoro Inc.
Gogoro Inc. manufactures two-wheeled electric vehicle. The company offers two-wheeled electric scooter that provides cloud connectivity and electric powertrain that utilizes swappable battery infrastructure for gathering, analyzing, and sharing riding data through a mobile application on the rider's smartphone. It also operates battery swapping infrastructure network for electric vehicles that can be deployed across the cities to provide portable power through battery vending machines. Gogoro Inc. has a strategic partnership with Foxconn Electronics Inc. The company was founded in 2011 and is based in Taoyuan City, Taiwan.
- CEO
- Henry Chiang
- Employees
- 2.1K
- Beta
- 0.99
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.31 ÷ $4.15) − 1 = -68.43% (DCF, example).