EN DE

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

Communication Services · US · Market cap $1.5B

GI GMO internet group, Inc logo GMO internet group, Inc GMYOY · US
Price$31.48
Fair Value$46.45
Upside+47.6%
Quality57/100
Watch GMO internet group, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.0% net margin
High debt · generates free cash flow
Ranks above peers (8/11)
Moderate moat 56/100
Evidence: Medium Range $34.84 – $58.06 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

A solid business, screening 48% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($34.84). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$45.04 $30.56 Fair Value $46.45 Feb 2022 Jul 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

54‑month range $30.56 – $45.04 · fair‑value band $34.84 – $58.06 · the $31.48 price screens below the $46.45 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

GMO internet group, Inc (GMYOY) currently trades at $31.48, while our model-based Fair Value estimate is $46.45, implying the stock looks roughly 47.6% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

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 $85.7B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $34.84 (bear case) to $58.06 (bull case); at $31.48, the current price sits below 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 near its 52-week high and 1% 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 48%, GMYOY screens cheaper 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 $76.51 $116.18 $173.81 80
Rev-Margin DCF $64.96 $100.21 $146.34 74
ROIC Compounder $42.32 $46.45 $49.89 72
All 24 models by family
DCF Models
FCF DCF $77.72 $123.36 $194.28 38
Owner Earnings $28.88 $40.60 $58.80 31
5Y Revenue Exit $64.96 $100.73 $148.78 39
5Y EBITDA Exit $70.48 $112.23 $164.30 41
5Y P/E Exit $49.97 $69.53 $91.07 38
10Y Revenue Exit $67.66 $101.59 $152.71 36
10Y EBITDA Exit $72.37 $109.33 $164.70 37
10Y P/E Exit $59.89 $80.58 $108.15 35
Earnings-Based
Graham-Dodd $9.83 $47.39 $65.25 54
Lynch FV $12.66 $18.09 $23.51 50
PEG = 1.0 $12.66 $18.09 $23.51 46
EPV $42.32 $46.45 $49.89 59
Multiples
P/E Multiple $23.86 $31.81 $39.76 63
P/S Multiple $18.44 $24.58 $30.73 58
P/B Multiple $18.44 $24.58 $30.73 55
EV/EBIT $73.28 $93.69 $114.11 53
EV/EBITDA $71.34 $91.11 $110.88 54
EV/Revenue $58.47 $78.38 $98.29 43
Asset-Based
NCAV (Graham) $4.39 $5.89 $8.78 50
Growth DCF
Growth DCF $76.51 $116.18 $173.81 80
Rev-Margin DCF $64.96 $100.21 $146.34 74
Economic Profit
Residual Income $8.56 $10.95 $26.42 61
ROIC Compounder $42.32 $46.45 $49.89 72
Growth Earnings
Growth-Adj P/E $20.25 $28.93 $37.61 68

Widest divergence: DCF Models ($100.73) versus Asset-Based ($5.89). 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 $70.9B FY2025
P/E ratio 15.4
More key figures
Operating margin 22.9%
EPS (TTM) $2.04
EPS growth (YoY) +21.0%
Net debt $85.7B FY2024

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 55 · Market factors (momentum, volatility) 65

Profitability 26
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 94
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 67
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 $285B in FY2025 versus $242B in FY2021, a compound +4.2%/yr. Reported net income was $16.7B in FY2025, compounding −1.1%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$285B
Latest YoY
+2.2%
Avg. growth/yr (3Y)
+5.1%
Avg. growth/yr (11Y)
+11.9%
Revenue +4.2%/yr
FY21 $242B
FY22 $246B
FY23 $259B
FY24 $279B
FY25 $285B
Net income −1.1%/yr
FY21 $17.5B
FY22 $13.2B
FY23 $14.2B
FY24 $14.8B
FY25 $16.7B

Watch GMYOY: 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/GMYOY

Peer Group

Telecom Services · 252 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 57 · Above median
Fair Value upside +48% · Top 25%
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) 0.0% · Bottom 25%
Debt / equity 3.24× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 15.4× · Cheaper 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 97 · sector 30
FUTURE 71 · sector 15
PAST 75 · sector 28
HEALTH 0 · sector 89
DIVIDEND 0 · sector 72

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 16, 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 (GMYOY) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $46.45 versus a price of $31.48, about +48% (undervalued).
What is the fair value of GMYOY?
Our model-based fair value for GMO internet group, Inc is $46.45 (as of Jul 16, 2026), built from audited fundamentals. The current price is $31.48.
What is the quality score of GMYOY?
GMO internet group, Inc has a Quality Score of 57/100. 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 GMO internet group, Inc (GMYOY)?
GMO internet group, Inc reported trailing-twelve-month revenue of about $295B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GMYOY?
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.

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.