US · GRVY
Gravity Co., Ltd.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Seoul 03925
- Website
- gravity.co.kr
Price · as of 2024-12-31
$61.90
Market cap 451.82M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $61.29 | -0.99% |
| Graham-Dodd Method(GD) | $101.30 | +63.65% |
| Graham Formula(GF) | — | — |
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 | $8.00 | $7.65 | $6.80 | $10.20 | $0.00 |
| 2011 | $10.88 | $8.49 | $4.63 | $17.10 | $16.90 |
| 2012 | $5.60 | $4.72 | $28.27 | $1.20 | $0.00 |
| 2013 | $4.36 | $4.44 | $3.27 | $0.00 | $17.40 |
| 2014 | $1.92 | $3.65 | $2.91 | $0.00 | $15.80 |
| 2015 | $1.55 | $1.61 | $0.89 | $0.00 | $0.00 |
| 2016 | $10.82 | $7.40 | $3.85 | $2.90 | $0.00 |
| 2017 | $48.48 | $26.13 | $11,770.62 | $11.40 | $407.90 |
| 2018 | $57.44 | $36.26 | $309,736.36 | $23.80 | $340.50 |
| 2019 | $27.82 | $26.65 | $279,580.64 | $20.40 | $133.60 |
| 2020 | $133.48 | $85.61 | $18,762.52 | $50.10 | $128.00 |
| 2021 | $43.85 | $55.38 | $1,286.26 | $58.80 | $67.60 |
| 2022 | $53.00 | $63.64 | $285.88 | $76.10 | $166.50 |
| 2023 | $76.49 | $86.23 | $2,189.90 | $114.70 | $836.80 |
| 2024 | $56.50 | $67.22 | $59.79 | $101.30 | $0.00 |
AI valuation
Our deep-learning model estimates Gravity Co., Ltd.'s (GRVY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $61.90
- AI upside
- -100%
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
$61.29
-0.99% upside
Graham-Dodd
$101.30
+63.65% upside
Graham Formula
—
— 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 |
| GRVY | Gravity Co., Ltd. | $61.90 | 451.82M | +9% | -1% | +64% | — | 6.52 | 0.97 | 1.10 | -0.06 | — | 0.99 | 38.72% | 17.05% | 16.96% | 16.47% | 2612.23% | 13.43% | 0.00 | 632.47 | 6.02 | 5.91 | -1.98 | -3567.00% | -3097.00% | -4173.00% | 13.34% | 0.72 | 2827.90% | 0.00% | 0.00% | 8.10% | -0.08 | -0.09 | -0.01 | 5.95 |
| BGIN | BGIN BLOCKCHAIN Ltd | $2.71 | 293.15M | — | — | — | — | — | — | — | — | — | — | 42.24% | 27.01% | 21.81% | 36.90% | 67.58% | 28.60% | 0.00 | — | 3.21 | 2.04 | -1.01 | -5246.00% | 1750.00% | 45913.00% | — | -3.29 | -214.69% | — | 0.00% | — | — | — | — | — |
| BZAI | Blaize Holdings, Inc. | $1.18 | 144.01M | +3,919% | +92% | — | +2,394% | -5.48 | 13.84 | 215.83 | -7.21 | — | 13.84 | 62.74% | -3065.32% | -3937.90% | -220.96% | -120.08% | -101.22% | 0.06 | — | 0.05 | 0.00 | -0.03 | -40682.00% | -5970.00% | 223088.00% | -16.23% | -3.82 | -139.35% | 0.00% | 0.00% | 5.88% | -7.07 | -6.19 | 216.79 | 4.13 |
| DDI | DoubleDown Interactive Co… | $9.14 | 452.92M | +446% | +17% | +128% | +205% | 4.43 | 0.48 | 1.26 | 0.05 | — | 1.02 | 71.78% | 37.48% | 28.48% | 11.45% | 20.46% | 10.54% | 0.05 | 19.65 | 7.74 | 7.66 | -2.43 | -1720.00% | 551.00% | -739.00% | 30.07% | 2.01 | 28.21% | 0.02% | 0.10% | 10.96% | 0.05 | 0.05 | 0.02 | 5.10 |
| EGAN | eGain Corporation | $9.34 | 255.79M | +373% | -56% | -13% | -57% | 5.68 | 2.27 | 2.07 | 20.71 | 1.61 | 2.71 | 70.12% | 5.01% | 36.47% | 46.33% | 64.43% | 23.32% | 0.05 | — | 1.60 | 1.54 | -9.91 | 35200.00% | -471.00% | -6167.00% | 2.57% | 0.08 | 68.28% | 0.00% | 0.00% | 8.62% | 27.93 | 26.35 | 1.40 | -0.13 |
| GDEV | GDEV Inc. | $15.04 | 272.68M | +291% | -57% | -91% | — | 10.51 | -2.64 | 0.64 | 3.68 | — | -2.49 | 66.26% | 9.62% | 6.07% | -25.36% | -14.09% | 8.62% | -0.01 | 94.40 | 0.68 | 0.66 | -2.99 | -4000.00% | -939.00% | 6331.00% | 10.47% | 0.11 | -11.50% | 0.00% | 0.00% | 27.39% | 3.33 | 4.80 | 0.32 | 0.82 |
| GRRR | Gorilla Technology Group … | $11.82 | 159.26M | +368% | +868% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| IMXI | International Money Expre… | $15.78 | 468.96M | +369% | -48% | -27% | -7% | 7.85 | 3.42 | 0.70 | 4.72 | 79.98 | 8.73 | 89.64% | 14.43% | 8.93% | 41.43% | 43.05% | 11.32% | 1.35 | 8.09 | 1.96 | 1.58 | 0.47 | 982.00% | -1.00% | -8234.00% | 5.00% | 0.35 | 14.81% | 0.00% | 0.00% | 16.27% | 5.40 | 22.22 | 0.78 | 4.11 |
| RMNI | Rimini Street, Inc. | $3.72 | 341.32M | +1,597% | -60% | -54% | -28% | 9.20 | -12.63 | 0.81 | 3.78 | — | -12.63 | 60.40% | 7.84% | 8.80% | -76.91% | -24.38% | 9.37% | -1.03 | 5.19 | 0.86 | 0.74 | -1.40 | -19750.00% | -168.00% | -23179.00% | 16.31% | 0.17 | -61.58% | 0.00% | 0.00% | 31.52% | 7.54 | 4.48 | 0.59 | 0.91 |
| SOHU | Sohu.com Limited | $16.52 | 496.68M | +9% | +9% | -29% | — | -4.54 | 0.49 | 0.76 | 5.35 | -1.80 | 0.52 | 72.29% | -18.28% | -16.76% | -10.12% | -111.94% | -5.54% | 0.04 | — | 3.24 | 3.08 | 1.59 | 25169.00% | -38.00% | 5449.00% | -14.94% | -0.15 | -69.52% | 0.00% | 0.00% | 8.99% | 3.77 | 6.06 | -0.69 | 1.09 |
| XRX | Xerox Holdings Corporatio… | $1.80 | 231.48M | +668% | -13% | — | — | -0.22 | 0.35 | 0.03 | -25.26 | — | -0.09 | 36.83% | -0.94% | -14.65% | -105.65% | -1.52% | -11.32% | 6.45 | -0.27 | 1.12 | 0.69 | -23.79 | -2298.00% | 1288.00% | -4454.00% | 112.38% | 0.11 | 5.96% | 30.81% | -6.90% | 30.81% | -60.08 | 15.31 | 0.56 | 1.10 |
About Gravity Co., Ltd.
Gravity Co., Ltd. develops and publishes online and mobile games in South Korea, Taiwan, Thailand, and Japan. The company offers a massively multiplayer online role-playing game, including Ragnarok Online, Dragonica, Ragnarok Online II, and Ragnarok Prequel II. Its mobile games portfolio includes Ragnarok M: Eternal Love; Ragnarok Origin; Ragnarok X: Next Generation; the Labyrinth of Ragnarok; Ragnarok Poring Merge; Tera Classic; Ragnarok: The Lost Memories; Sadako M; NBA: Rise To Stardom; Milkmaid Of The Milky Way; and Paladog Tactics. The company also provides console games, such as Ragnarok DS for Nintendo DS; Ragnarok: The Princess of Light and Darkness for PlayStation Portable; Ragnarok Odyssey for PlayStation Vita; Double Dragon II for Xbox 360; Ragnarok Odyssey Ace for PlayStation Vita and PlayStation 3; and GRANDIA HD Collection for Nintendo Switch. In addition, it offers games for IPTV, including Pororo: The Little Penguin; and markets dolls, stationery, food, and other character-based merchandises, as well as game manuals, monthly magazines, and other publications. Further, the company provides system development and maintenance services, as well as system integration services to third parties. As of December 31, 2021, it owned 156 registered domain names. The company was incorporated in 2000 and is headquartered in Seoul, South Korea. Gravity Co., Ltd. is a subsidiary of GungHo Online Entertainment, Inc.
- CEO
- Hyun Chul Park
- Employees
- 414
- Beta
- 1.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($61.29 ÷ $61.90) − 1 = -0.99% (DCF, example).