US · GIGM
GigaMedia Limited
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Taipei 114
- Website
- gigamedia.com
Price · as of 2024-12-31
$1.45
Market cap 17.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.85 | +2,096.55% |
| Intrinsic Value(DCF) | $2.47 | +70.34% |
| Graham-Dodd Method(GD) | $2.61 | +80.14% |
| Graham Formula(GF) | $4.43 | +205.59% |
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 |
|---|---|---|---|---|---|
| 2010 | $5.65 | $262.40 | $8.85 | $17.13 | $0.00 |
| 2011 | $6.85 | $641.54 | $9.18 | $0.00 | $241.39 |
| 2012 | $5.90 | $62.72 | $7.01 | $2.45 | $16.87 |
| 2013 | $8.25 | $49.31 | $3.66 | $0.00 | $120.46 |
| 2014 | $4.15 | $46.86 | $5.07 | $4.83 | $12.91 |
| 2015 | $3.10 | $27.85 | $3.66 | $5.37 | $0.00 |
| 2016 | $3.02 | $88.00 | $4.39 | $2.65 | $2.05 |
| 2017 | $2.85 | $131.34 | $5.46 | $6.04 | $3.54 |
| 2018 | $2.72 | $43.34 | $4.52 | $3.83 | $8.40 |
| 2019 | $2.41 | $89.08 | $4.67 | $4.28 | $0.00 |
| 2020 | $4.08 | $25.26 | $4.41 | $4.31 | $0.00 |
| 2021 | $1.79 | $22.40 | $3.87 | $3.05 | $3.47 |
| 2022 | $1.37 | $72.89 | $3.86 | $3.15 | $0.00 |
| 2023 | $1.28 | $56.83 | $3.34 | $2.40 | $4.32 |
| 2024 | $1.58 | $31.85 | $3.00 | $2.61 | $4.43 |
AI valuation
Our deep-learning model estimates GigaMedia Limited's (GIGM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.85
- Current price
- $1.45
- AI upside
- +2,096.55%
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
$2.47
+70.34% upside
Graham-Dodd
$2.61
+80.14% upside
Graham Formula
$4.43
+205.59% 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 |
| GIGM | GigaMedia Limited | $1.45 | 17.35M | +2,097% | +70% | +80% | +206% | -7.61 | 0.43 | 5.88 | 4.62 | — | 0.43 | 49.68% | -124.62% | -77.33% | -5.47% | -61.16% | -5.17% | 0.01 | — | 18.35 | 18.09 | 9.52 | -3226.00% | -3082.00% | 9049.00% | -13.65% | -1.21 | -39.39% | 0.00% | 0.00% | 0.00% | 4.55 | 7.06 | -5.66 | -2.14 |
| CXAI | CXApp Inc. | $0.18 | 3.74M | +29,474% | +129% | — | — | -0.86 | 1.07 | 2.34 | -1.65 | — | -1.95 | 82.01% | -192.40% | -271.74% | -94.70% | -68.27% | -56.76% | 0.36 | -7.83 | 0.61 | 0.57 | -0.07 | -7404.00% | -304.00% | -5908.00% | -44.03% | -0.63 | -37.74% | 0.00% | 0.00% | 0.00% | -1.27 | -2.37 | 2.44 | -4.15 |
| DAVE | Dave Inc. | $193.27 | 2.61B | -55% | +1,301% | -80% | -3% | 18.03 | 5.70 | 3.01 | 13.54 | — | 6.16 | 91.25% | 9.97% | 16.67% | 42.84% | 23.64% | 19.51% | 0.41 | 4.33 | 8.05 | 7.59 | 0.34 | -20295.00% | 3396.00% | 39611.00% | 11.96% | 3.57 | 88.95% | 0.00% | 0.00% | 10.89% | 29.73 | 8.24 | 2.96 | 7.21 |
| GLE | Global Engine Group Holdi… | $0.41 | 9.49M | — | — | -52% | -3% | — | — | — | — | — | — | 14.82% | 5.76% | 5.25% | 20.19% | 44.74% | 9.65% | 0.00 | 274.92 | 1.43 | 1.41 | -2.35 | -667.00% | 1067.00% | -9972.00% | — | 0.00 | 0.03% | — | 0.00% | — | — | — | — | — |
| GXAI | Gaxos.ai Inc. | $1.14 | 8.12M | +16,705% | +287,367% | — | — | -0.65 | 0.13 | 556.14 | 3.98 | — | 0.14 | 100.00% | -91969.33% | -85033.10% | -34.15% | 2259.05% | -33.05% | 0.00 | — | 41.91 | 41.76 | 3.94 | -5200.00% | 147305.00% | 1442.00% | -155.19% | -8.17 | 2119.98% | 0.00% | 0.00% | 598.01% | 3.92 | 4.18 | -3607.13 | 3.06 |
| HTCR | HeartCore Enterprises, In… | $0.27 | 6.83M | +10,168% | +41% | — | — | -3.83 | 4.29 | 0.66 | -3.84 | — | 4.29 | 58.63% | 0.21% | -4.87% | -106.18% | 1.27% | -31.04% | 0.81 | 0.45 | 1.27 | 1.17 | -0.37 | -6633.00% | 3919.00% | -155.00% | -23.95% | -0.64 | -96.43% | 4.18% | -16.00% | 15.32% | 264.44 | -3.58 | 0.56 | 1.88 |
| IPM | Intelligent Protection Ma… | $1.69 | 15.35M | +3,051% | +13,215% | — | — | -4.28 | 1.54 | 16.63 | -2.22 | -0.65 | 1.82 | 76.06% | -466.32% | -767.22% | -26.65% | -123.59% | -21.47% | 0.01 | — | 3.17 | 3.02 | 3.00 | 65833.00% | 1416.00% | 17965.00% | -16.53% | -0.85 | -75.21% | 0.00% | 0.00% | 0.00% | -1.51 | -2.57 | 7.06 | 0.29 |
| IZM | ICZOOM Group Inc. | $0.84 | 9.65M | +3,149% | +20% | +122% | +62% | 24.18 | 1.87 | 0.15 | 13.09 | — | 1.89 | 3.27% | 0.58% | 0.64% | 7.76% | 3.67% | 2.94% | 0.99 | 2.18 | 1.58 | 1.41 | 2.52 | -14545.00% | 512.00% | 4101.00% | 9.40% | 0.11 | 11.45% | 0.00% | 0.00% | 9.80% | 32.92 | 13.18 | 0.19 | 5.51 |
| MSGM | Motorsport Games Inc. | $3.90 | 19.81M | +10,493% | +487% | — | — | -1.23 | 7.54 | 0.43 | -8.67 | — | -1.30 | 62.87% | -20.14% | -31.69% | -397.74% | 463.10% | -38.04% | 0.10 | -14.49 | 0.56 | 0.46 | 2.40 | -8142.00% | 2573.00% | -7911.00% | -76.55% | -0.57 | 757.73% | 0.00% | 0.00% | 0.00% | -1.67 | -1.02 | 0.34 | -20.02 |
| TGHL | The GrowHub Limited Class… | $0.42 | 10.5M | — | — | — | — | — | — | — | — | — | — | 29.67% | -974.68% | -994.96% | 110.40% | -90.07% | -69.05% | -3.40 | -14.49 | 0.34 | 0.15 | -2.36 | 3295.00% | 8440.00% | 18143.00% | — | -0.57 | -129.32% | — | 0.00% | — | — | — | — | — |
About GigaMedia Limited
GigaMedia Limited, together with its subsidiaries, provides digital entertainment services in Taiwan and Hong Kong. The company operates FunTown, a digital entertainment portal that offers mobile and browser-based casual games through branded platform. It offers MahJong, a traditional Chinese tile-based game; casual card and table games; online card games; and chance-based games, including bingo, lotto, horse racing, Sic-Bo, slots, and various casual games. It also provides role-playing and sports games, such as Tales Runner, a multi-player online obstacle running game; Yume 100, a story-based game that targets female players; Akaseka, a female-oriented game; and Shinobi Master New Link, a male-oriented game. GigaMedia Limited was founded in 1998 and is headquartered in Taipei, Taiwan.
- CEO
- Cheng-Ming Huang
- Employees
- 87
- Beta
- 0.44
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.47 ÷ $1.45) − 1 = +70.34% (DCF, example).