EN DE

GYRO Fair Value & Analysis

Real Estate · US · Market cap $11.9M

G GYRO logo GYRO GYRO · US
Price$5.48
Fair Value$2.10
Upside-61.7%
Quality54/100
Watch GYRO for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -137.1% net margin
Low debt · generates free cash flow
Trails peers (2/12)
Narrow moat 6/100
Evidence: Medium Range $2.09 – $2.11 Share as image

Fair value as of: Aug 18, 2026

From 7 valuation models · updated today

Share price −5.5% over the past month.

A solid business, but screening 62% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case ($2.11). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
  • The models converge in a tight band ($2.09 to $2.11), unusually little disagreement for a valuation.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$14.01 $5.36 Fair Value $2.10 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range $5.36 – $14.01 · fair‑value band $2.09 – $2.11 · the $5.48 price screens above the $2.10 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

GYRO (GYRO) currently trades at $5.48, while our model-based Fair Value estimate is $2.10, implying the stock looks roughly 61.7% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Real Estate 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).

Trailing-twelve-month revenue stands at $2.7M. Revenue declined 1.8% year over year. The balance sheet holds a net cash position of $4.5M. The stock trades on a trailing P/E of 39.1. Fundamentals as of Aug 18, 2026

Our scenario range runs from $2.09 (bear case) to $2.11 (bull case); at $5.48, 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 54% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at -62%, GYRO 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
Growth DCF $7,294 $11,779 $18,785 80
NCAV (Graham) $5.88 $7.88 $11.76 50
5Y EBITDA Exit $2,763 $3,240 $4,116 41
All 7 models by family
DCF Models
FCF DCF $7,788 $10,918 $20,051 38
5Y Revenue Exit $2,763 $3,240 $4,116 39
5Y EBITDA Exit $2,763 $3,240 $4,116 41
10Y Revenue Exit $4,626 $6,716 $7,048 36
10Y EBITDA Exit $4,626 $6,717 $9,287 37
Asset-Based
NCAV (Graham) $5.88 $7.88 $11.76 50
Growth DCF
Growth DCF $7,294 $11,779 $18,785 80

Widest divergence: Growth DCF ($11,779) versus Asset-Based ($7.88). Highest evidence: Growth DCF (80).

Notify me when GYRO reaches fair value

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

Key figures & financial health

Revenue (TTM) $2.7M
Revenue growth (YoY) -1.8%
Net margin -137%
Free cash flow $1.4B FY2022
P/E ratio 39.1
Operating margin -121%
More key figures
EPS (TTM) $0.1400
Net cash $4.5M FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 28

Profitability 40
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 40
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

Gyrodyne, LLC owns and manages a diversified portfolio of real estate properties comprising office, industrial and service-oriented properties in the New York metropolitan area.

Full company description

Gyrodyne, LLC owns and manages a diversified portfolio of real estate properties comprising office, industrial and service-oriented properties in the New York metropolitan area. The Company owns a 63-acre site approximately 50 miles east of New York City on the north shore of Long Island, which includes industrial and office buildings and undeveloped property, and a medical office park in Cortlandt Manor, New York, both of which are the subject of plans to seek value-enhancing entitlements. Its common shares are traded on the NASDAQ Capital Market under the symbol GYRO. Gyrodyne, LLC was incorporated in 1946 in New York.

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

Revenue & earnings trend

FY2011 – FY2015 · reported fiscal years

GYRO reported revenue of $5.6T in FY2015 versus $5.5M in FY2011, a compound +3,073.3%/yr. Reported net income was −$3.1T in FY2015.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2015)
$5.6T
Latest YoY
+113,094,585.8%
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.
+10,290.8%
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.
+1,487.5%
Avg. growth/yr (30Y) 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.
+66.0%
Revenue +3,073.3%/yr
FY11 $5.5M
FY12 $5.0M
FY13 $5.0M
FY14 $4.9M
FY15 $5.6T
Net income
FY11 −$1.1M
FY12 $99.0M
FY13 $46.1M
FY14 $148K
FY15 −$3.1T

GYRO screens 62% overvalued. Compare with Plaza S.A →

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). "GYRO Fair Value". https://www.fairvalue-calculator.com/stock/GYRO

Peer Group

Real Estate Services · 530 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 52 · Below median
Fair Value upside −62% · Bottom 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) -137% · Bottom 25%
Operating margin (TTM) -121% · Bottom 25%
Revenue growth -2% · Below median
Debt / equity 0.38× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 39.1× · Pricier than 75% of peers
P/B 0.46× · Cheaper than median
P/S (TTM) 4.34× · 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 0 · sector 34
FUTURE 0 · sector 10
PAST 0 · sector 16
HEALTH 81 · sector 84
DIVIDEND 0 · sector 59

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare GYRO with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 GYRO overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of $2.10 versus a price of $5.48, about −62% (overvalued).
What is the fair value of GYRO?
Our model-based fair value for GYRO is $2.10 (as of Aug 18, 2026), built from audited fundamentals. The current price is $5.48.
What is the quality score of GYRO?
GYRO has a Quality Score of 54/100. 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 GYRO?
GYRO reported trailing-twelve-month revenue of about $2.7M (latest available figure, as of Aug 18, 2026).
What is the net profit margin of GYRO?
The net profit margin of GYRO is about -137.1%, 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 GYRO 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.