EN DE

Gorilla Technology Group (GRRR) Fair Value & Analysis

Technology · US · Market cap $459M

GT Gorilla Technology Group logo Gorilla Technology Group GRRR · US
Price$13.15
Fair Value$6.49
Upside-50.7%
Quality34/100
Watch Gorilla Technology Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -39.2% net margin
Low debt · negative free cash flow
Trails peers (3/10)
Narrow moat 10/100
Evidence: Low Range $5.52 – $7.46 Share as image

Fair value as of: Jul 16, 2026

From 6 valuation models · updated 25 days ago

Share price −24.9% over the past month.

Below-average quality, and screening another 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($7.46). The favourable scenario is already priced in.
  • Weak quality (34/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$362.20 $2.24 Fair Value $6.49 May 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 $2.24 – $362.20 · fair‑value band $5.52 – $7.46 · the $13.15 price screens above the $6.49 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

Gorilla Technology Group (GRRR) currently trades at $13.15, while our model-based Fair Value estimate is $6.49, implying the stock looks roughly 50.7% overvalued today. The Quality Score stands at 34/100 (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: low).

Over the trailing twelve months, Gorilla Technology Group generated revenue of $111M at a net margin of -39.2%. Revenue grew 54.6% year over year. It earns a return on equity of -31.8%. The balance sheet holds a net cash position of $84.4M. Fundamentals as of Jul 16, 2026

Our scenario range runs from $5.52 (bear case) to $7.46 (bull case); at $13.15, 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 47% below its 52-week high and 45% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -51%, GRRR 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
ROIC Compounder $5.67 $5.97 $6.22 72
EPV $5.67 $5.97 $6.22 59
EV/EBITDA $6.91 $8.06 $9.20 54
All 6 models by family
Earnings-Based
EPV $5.67 $5.97 $6.22 59
Multiples
EV/EBIT $7.59 $8.97 $10.35 53
EV/EBITDA $6.91 $8.06 $9.20 54
EV/Revenue $6.25 $7.44 $8.63 43
Asset-Based
NCAV (Graham) $3.53 $4.73 $7.06 50
Economic Profit
ROIC Compounder $5.67 $5.97 $6.22 72

Widest divergence: Multiples ($8.06) versus Asset-Based ($4.73). Highest evidence: ROIC Compounder (72).

Notify me when GRRR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $111M
Revenue growth (YoY) +54.6%
Net margin -39.2%
Return on equity -31.8%
Free cash flow −$29.3M FY2025
Operating margin -78.4%
More key figures
EPS (TTM) $-1.70
Net cash $84.4M FY2025

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

Quality Score breakdown

Overall quality 34/100

Of which business quality 40 · Market factors (momentum, volatility) 35

Profitability 9
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 18
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

Gorilla Technology Group Inc. provides solutions in security, network, business intelligence, and Internet of Things (IoT) technology in Taiwan and the United Kingdom. It operates through three segments: Video IoT, Security Convergence, and Other segments.

Full company description

Gorilla Technology Group Inc. provides solutions in security, network, business intelligence, and Internet of Things (IoT) technology in Taiwan and the United Kingdom. It operates through three segments: Video IoT, Security Convergence, and Other segments. The company offers building and office; policing; railway; road; port; airport; retail; healthcare infrastructure security; safe school and universities; and parking solution. Gorilla Technology Group Inc. is headquartered in London, the United Kingdom.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gorilla Technology Group reported revenue of $101M in FY2025 versus $42.2M in FY2021, a compound +24.5%/yr. Reported net income was −$11.3M in FY2025.

Growth Quality 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$101M
Latest YoY
+35.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+65.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.4%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.1%
Revenue +24.5%/yr
FY21 $42.2M
FY22 $22.4M
FY23 $64.7M
FY24 $74.7M
FY25 $101M
Net income
FY21 −$8.5M
FY22 −$87.5M
FY23 $13.5M
FY24 −$64.8M
FY25 −$11.3M

GRRR screens 51% overvalued. Compare with Microsoft 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). "Gorilla Technology Group Fair Value". https://www.fairvalue-calculator.com/stock/GRRR

Earlier news

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

Peer Group

Software - Infrastructure · 370 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 34 · Bottom 25%
Fair Value upside −51% · Below median
Return on assets -5% · Bottom 25%
Net margin (TTM) -39% · Bottom 25%
Operating margin (TTM) -78% · Bottom 25%
Revenue growth 55% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/B 2.34× · Cheaper than median
P/S (TTM) 4.12× · Pricier 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 0
FUTURE 100 · sector 46
PAST 0 · sector 15
HEALTH 99 · sector 98
DIVIDEND 0 · sector 28

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Gorilla Technology Group 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 Gorilla Technology Group (GRRR) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $6.49 versus a price of $13.15, about −51% (overvalued).
What is the fair value of GRRR?
Our model-based fair value for Gorilla Technology Group is $6.49 (as of Jul 16, 2026), built from audited fundamentals. The current price is $13.15.
What is the quality score of GRRR?
Gorilla Technology Group has a Quality Score of 34/100. 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 Gorilla Technology Group (GRRR)?
Gorilla Technology Group reported trailing-twelve-month revenue of about $111M (latest available figure, as of Jul 16, 2026).
What is the net profit margin of GRRR?
The net profit margin of Gorilla Technology Group is about -39.2%, meaning it is currently running at a net loss. 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 Gorilla Technology Group 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.