EN DE

GMO internet group, Inc (GMOYF) Fair Value & Analysis

Communication Services · US · Market cap $1.9B

GI GMO internet group, Inc logo GMO internet group, Inc GMOYF · US
Price$25.00
Fair Value$23.22
Upside-7.1%
Quality64/100
Healthy Growth
Thin margins · 6.0% net margin
High debt · generates free cash flow
2.68% dividend yield
Mixed vs. peers (6/11)
Moderate moat 56/100
Watch GMO internet group, Inc for free, get notified when fair value or trend changes. Watch for free
Evidence: Medium Range $17.42 – $29.03 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 19 days ago

Share price +26.4% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from $17.42 (bear) to $29.03 (bull), base $23.22. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$31.95 $9.50 Fair Value $23.22 Jun 2016 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $9.50 – $31.95 · fair‑value band $17.42 – $29.03 · the $25.00 price screens above the $23.22 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

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

Analysis

GMO internet group, Inc (GMOYF) currently trades at $25.00, while our model-based Fair Value estimate is $23.22, implying the stock looks roughly 7.1% fairly valued today. We read business quality at 64/100 (solid quality), in the Communication Services 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: medium).

Over the trailing twelve months, GMO internet group, Inc generated revenue of $295B at a net margin of 6.0%. Revenue grew 14.1% year over year. It earns a return on equity of 18.7%. Net debt stands at $49.1B. Fundamentals as of Jul 17, 2026

Our scenario range runs from $17.42 (bear case) to $29.03 (bull case); at $25.00, the current price sits within that range. The share trades about 2% below its 52-week high and 56% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -7%, GMOYF 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
Growth DCF $77.93 $110.11 $154.20 80
Residual Income $6.88 $8.76 $20.62 76
Rev-Margin DCF $60.18 $84.16 $113.79 74
All 26 models by family
DCF Models
FCF DCF $78.27 $113.50 $164.15 38
Owner Earnings $33.87 $44.17 $58.98 31
5Y Revenue Exit $60.18 $83.81 $114.01 39
5Y EBITDA Exit $68.01 $99.25 $136.46 41
5Y P/E Exit $49.26 $62.29 $75.81 38
10Y Revenue Exit $65.73 $88.63 $120.08 36
10Y EBITDA Exit $71.33 $98.71 $136.53 37
10Y P/E Exit $60.17 $74.58 $92.11 35
Earnings-Based
Graham-Dodd $7.89 $31.10 $42.23 54
Lynch FV $7.68 $10.97 $14.26 50
PEG = 1.0 $7.68 $10.97 $14.26 46
EPV $39.31 $42.55 $45.26 59
Dividend Discount
Gordon GGM $2.98 $5.37 $7.39 70
DDM Multi-Stage $2.98 $4.90 $5.73 61
Multiples
P/E Multiple $17.42 $23.22 $29.02 63
P/S Multiple $14.80 $19.74 $24.67 58
P/B Multiple $14.80 $19.74 $24.67 55
EV/EBIT $70.84 $89.29 $107.73 53
EV/EBITDA $66.83 $83.94 $101.05 54
EV/Revenue $50.19 $65.05 $79.91 43
Asset-Based
NCAV (Graham) $3.53 $4.73 $7.06 50
Growth DCF
Growth DCF $77.93 $110.11 $154.20 80
Rev-Margin DCF $60.18 $84.16 $113.79 74
Economic Profit
Residual Income $6.88 $8.76 $20.62 76
ROIC Compounder $39.31 $42.55 $45.26 72
Growth Earnings
Growth-Adj P/E $13.26 $18.94 $24.63 68

Widest divergence: Growth DCF ($84.16) versus Asset-Based ($4.73). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $295B
Revenue growth (YoY) +14.1%
Net margin 6.0%
Return on equity 18.7%
Free cash flow $90.4B FY2025
P/E ratio 19.6
More key figures
Operating margin 22.9%
EPS (TTM) $1.01
Dividend yield 2.7%
EPS growth (YoY) +21.0%
Net debt $49.1B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 60 · Market factors (momentum, volatility) 65

Profitability 26
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 100
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

GMO internet group, Inc. provides various internet services in Japan and internationally. It operates through Internet Infrastructure Business, Internet Security Business, Internet Advertising and Media Business, Internet Financial Business, Crypto Asset Business, and Others Segments.

Full company description

GMO internet group, Inc. provides various internet services in Japan and internationally. It operates through Internet Infrastructure Business, Internet Security Business, Internet Advertising and Media Business, Internet Financial Business, Crypto Asset Business, and Others Segments. The company offers domain, hosting, cloud, payment processing, e-commerce support, EC platform, customer attraction support, provider, free WiFi, web development support, electronic contracts, financial services, AI, and robotics services; and SSL and encryption, brand security, and cybersecurity. It also provides customer attraction support, startup support, user participation media, game platforms, games, research, SEO measures, and advertising support; online securities and FX trading; and online banking services. In addition, the company offers business support and venture capital and art as well as engages in cryptocurrency trading and NFT marketplace-related activities. The company was formerly known as GMO Internet, Inc. and changed its name to GMO internet group, Inc. in September 2022. GMO internet group, Inc. was incorporated in 1976 and is headquartered in Shibuya, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GMO internet group, Inc reported revenue of $286B in FY2025 versus $241B in FY2021, a compound +4.3%/yr. Reported net income was $16.7B in FY2025, compounding −1.1%/yr from FY2021.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$286B
Latest YoY
+3.1%
Avg. growth/yr (3Y)
+5.2%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (21Y)
+12.6%
Revenue +4.3%/yr
FY21 $241B
FY22 $246B
FY23 $259B
FY24 $277B
FY25 $286B
Net income −1.1%/yr
FY21 $17.5B
FY22 $13.2B
FY23 $14.2B
FY24 $13.4B
FY25 $16.7B

Watch GMOYF: get an alert when its fair value changes →

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). "GMO internet group, Inc Fair Value". https://www.fairvalue-calculator.com/stock/GMOYF

Peer Group

Telecom Services · 266 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 64 · Top 25%
Fair Value upside −7% · Below median
Return on equity (TTM) 19% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 23% · Top 25%
Revenue growth 14% · Top 25%
Dividend yield (TTM) 2.7% · Below median
Debt / equity 3.24× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 19.6× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers

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 24 · sector 29
FUTURE 71 · sector 15
PAST 75 · sector 27
HEALTH 0 · sector 89
DIVIDEND 54 · sector 71

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare GMO internet group, Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 GMO internet group, Inc (GMOYF) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $23.22 versus a price of $25.00, about −7% (fairly valued).
What is the fair value of GMOYF?
Our model-based fair value for GMO internet group, Inc is $23.22 (as of Jul 17, 2026), built from audited fundamentals. The current price is $25.00.
What is the quality score of GMOYF?
GMO internet group, Inc has a Quality Score of 64/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of GMO internet group, Inc (GMOYF)?
GMO internet group, Inc reported trailing-twelve-month revenue of about $295B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of GMOYF?
The net profit margin of GMO internet group, Inc is about 6.0%, meaning it keeps roughly 6.0% of revenue as net income. Based on the latest reported figures.
Does GMO internet group, Inc pay a dividend?
GMO internet group, Inc currently shows a dividend yield of about 2.68% relative to its recent price (as of Jul 17, 2026).

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 GMO internet group, Inc 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.