EN DE

Grid Dynamics Holdings (GDYN) Fair Value & Analysis

Technology · US · Market cap $473M

GD Grid Dynamics Holdings logo Grid Dynamics Holdings GDYN · US
Price$7.58
Fair Value$4.03
Upside-46.8%
Quality44/100
Watch Grid Dynamics Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.3% net margin
generates free cash flow
Trails peers (2/12)
Narrow moat 24/100
Evidence: High Range $2.28 – $4.03 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from $4.25 to $4.03 (−5.2%) since Jun 24, 2026. Share price +29.5% over the past month.

Below-average quality, and screening another 47% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($4.03). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$42.08 $5.21 Fair Value $4.03 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $5.21 – $42.08 · fair‑value band $2.28 – $4.03 · the $7.58 price screens above the $4.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grid Dynamics Holdings (GDYN) currently trades at $7.58, while our model-based Fair Value estimate is $4.03, implying the stock looks roughly 46.8% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Grid Dynamics Holdings generated revenue of $416M at a net margin of 1.3%. Revenue grew 3.7% year over year. It earns a return on equity of 1.0%. The balance sheet holds a net cash position of $325M. Fundamentals as of Jul 16, 2026

Our scenario range runs from $2.28 (bear case) to $4.03 (bull case); at $7.58, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 41% below its 52-week high and 48% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -47%, GDYN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $4.28 $4.00 $2.87 76
Growth DCF $7.85 $10.48 $15.16 72
Gordon GGM $0.5300 $0.9600 $1.33 70
All 26 models by family
DCF Models
FCF DCF $8.07 $10.09 $15.74 38
Owner Earnings $7.01 $10.13 $15.94 31
5Y Revenue Exit $5.55 $6.02 $6.84 39
5Y EBITDA Exit $7.45 $10.05 $14.86 41
5Y P/E Exit $6.51 $8.54 $11.08 38
10Y Revenue Exit $6.37 $7.45 $8.14 36
10Y EBITDA Exit $7.62 $10.85 $16.70 37
10Y P/E Exit $7.01 $9.17 $12.73 35
Earnings-Based
Graham-Dodd $0.7900 $5.48 $7.69 54
Lynch FV $1.74 $2.48 $3.23 50
PEG = 1.0 $1.74 $2.48 $3.23 46
EPV $4.20 $4.22 $4.23 59
Dividend Discount
Gordon GGM $0.5300 $0.9600 $1.33 70
DDM Multi-Stage $0.5300 $0.8800 $1.03 61
Multiples
P/E Multiple $1.73 $2.31 $2.89 63
P/S Multiple $1.47 $1.97 $2.46 58
P/B Multiple $1.47 $1.97 $2.46 55
EV/EBIT $4.46 $4.59 $4.71 53
EV/EBITDA $7.25 $8.31 $9.36 54
EV/Revenue $4.34 $4.45 $4.56 43
Asset-Based
NCAV (Graham) $3.24 $4.34 $6.48 50
Growth DCF
Growth DCF $7.85 $10.48 $15.16 72
Rev-Margin DCF $5.55 $6.24 $7.24 67
Economic Profit
Residual Income $4.28 $4.00 $2.87 76
ROIC Compounder $4.20 $4.22 $4.23 67
Growth Earnings
Growth-Adj P/E $2.28 $3.26 $4.24 68

Widest divergence: DCF Models ($9.17) versus Dividend Discount ($0.8800). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $416M
Revenue growth (YoY) +3.7%
Net margin 1.3%
Return on equity 1.0%
Free cash flow $25.3M FY2025
P/E ratio 94.3
More key figures
Operating margin -2.0%
EPS (TTM) $0.0600
EPS growth (YoY) -99.7%
Net cash $325M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 49 · Market factors (momentum, volatility) 33

Profitability 31
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grid Dynamics Holdings, Inc., together with its subsidiaries, provides enterprise artificial intelligence and digital transformation services in North America, Europe, and internationally.

Full company description

Grid Dynamics Holdings, Inc., together with its subsidiaries, provides enterprise artificial intelligence and digital transformation services in North America, Europe, and internationally. The company offers artificial intelligence services, such as AI-Readiness through strategy consulting, data modernization, rapid and deployment-ready prototyping, and software development lifecycle transformation; identify AI use cases service, which deploys AI in customer-facing, operational, and knowledge management scenarios; AI infrastructure agentic systems; and enterprise AI scale, which helps enterprises gain enterprise-wide efficiency with deployment. It also provides cloud platform and product engineering services, including digital engagement, which delivers modular composable commerce platforms; IoT and edge computing, which assists manufacturers and logistics providers in implementing physical AI; and AI and data platforms. The company serves retail, technology, media and telecom, finance, consumer packaged goods and manufacturing, healthcare and pharma, and other verticals. Grid Dynamics Holdings, Inc. was founded in 2006 and is headquartered in San Ramon, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grid Dynamics Holdings reported revenue of $412M in FY2025 versus $211M in FY2021, a compound +18.2%/yr. Reported net income was $9.7M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$412M
Latest YoY
+17.5%
Avg. growth/yr (3Y)
+9.9%
Avg. growth/yr (5Y)
+29.9%
Avg. growth/yr (8Y)
+24.6%
Revenue +18.2%/yr
FY21 $211M
FY22 $310M
FY23 $313M
FY24 $351M
FY25 $412M
Net income
FY21 −$7.7M
FY22 −$29.2M
FY23 −$1.8M
FY24 $4.0M
FY25 $9.7M

GDYN screens 47% overvalued. Compare with International Business Machines Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grid Dynamics Holdings Fair Value". https://www.fairvalue-calculator.com/stock/GDYN

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Information Technology Services · 480 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Bottom 25%
Fair Value upside −47% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 1% · Below median
Operating margin (TTM) -2% · Bottom 25%
Revenue growth 4% · Below median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 94.3× · Pricier than 75% of peers
P/B 0.87× · Cheaper than median
P/S (TTM) 1.14× · Pricier than median
P/FCF 18.7× · Pricier than 75% of peers
EV/EBITDA 5.9× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 20
FUTURE 19 · sector 29
PAST 4 · sector 36
HEALTH 0 · sector 97
DIVIDEND 0 · sector 37

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Grid Dynamics Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grid Dynamics Holdings (GDYN) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $4.03 versus a price of $7.58, about −47% (overvalued).
What is the fair value of GDYN?
Our model-based fair value for Grid Dynamics Holdings is $4.03 (as of Jul 16, 2026), built from audited fundamentals. The current price is $7.58.
What is the quality score of GDYN?
Grid Dynamics Holdings has a Quality Score of 44/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grid Dynamics Holdings (GDYN)?
Grid Dynamics Holdings reported trailing-twelve-month revenue of about $416M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GDYN?
The net profit margin of Grid Dynamics Holdings is about 1.3%, meaning it keeps roughly 1.3% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grid Dynamics Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.