EN DE

Gorilla Technology Group Inc. (GRRR) Fair Value & Analysis

Technology · US · Market cap $459M · ISIN KYG4000K1756

What is Gorilla Technology Group Inc. really worth?

GT Gorilla Technology Group Inc. logo Gorilla Technology Group Inc. GRRR · US
Price$13.72
Fair Value$7.99
Upside−41.8%
Quality34/100

Below-average quality, and trading another 72% above our fair value of $7.99.

Watch Gorilla Technology Group Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Expensive Growth (revenue 5y +17.4 %/yr)
!Loss-making · -39.2% net margin
!Low debt · negative free cash flow
!Trails peers (3/10)
!Narrow moat 10/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range $6.64 – $9.34

Fair value as of: Aug 29, 2026

From 6 valuation models · updated 7 days ago

Share price +12.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($9.34). 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.

Price vs Fair Value (5 years)

$362.20 $2.24 Fair Value $7.99 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range $2.24 – $362.20 · fair‑value band $6.64 – $9.34 · the $13.72 price screens above the $7.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Gorilla Technology Group Inc. (GRRR) currently trades at $13.72, while our model-based Fair Value estimate is $7.99, implying the stock looks roughly 71.7% overvalued today. The Quality Score stands at 34/100 (below-average quality), in the Technology sector. Bull case: the Multiples group reads highest at a median of $9.82 per share, and 0 of the 6 models we run sit above the $13.72 price. Bear case: the Asset-Based group reads lowest at $4.73, and 6 of the 6 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Gorilla Technology Group Inc. 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 Aug 29, 2026

Our scenario range runs from $6.64 (bear case) to $9.34 (bull case); at $13.72, 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 45% below its 52-week high and 52% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −32% fair-value upside, at −42%, 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, family-balanced 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. Every input is real reported data, nothing guessed.

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
EPV best evidence $5.67 $5.97 $6.22 74
ROIC Compounder $5.67 $5.97 $6.22 72
EV/EBITDA $8.23 $9.82 $11.41 67
All 6 models by family
Earnings-Based
EPV best evidence $5.67 $5.97 $6.22 74
Multiples
EV/EBIT $8.97 $10.81 $12.64 66
EV/EBITDA $8.23 $9.82 $11.41 67
EV/Revenue $6.25 $7.44 $8.63 54
Asset-Based
NCAV (Graham) $3.53 $4.73 $7.06 54
Economic Profit
ROIC Compounder $5.67 $5.97 $6.22 72

Widest divergence: Multiples ($9.82) versus Asset-Based ($4.73). Highest evidence: EPV (74).

Notify me when GRRR reaches fair value

Put GRRR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 4.12 TTM
EPS (TTM) $−1.70
Net margin −11.1% FY2025
Return on equity −31.8% TTM
Return on assets (EBIT) −33.4% avg 5y
Operating margin −78.4% TTM
More key figures
Growth
Revenue (TTM) $111M TTM
Revenue growth (YoY) +54.6% 3y avg +65.4%
Balance sheet & cash flow
Free cash flow −$29.3M FY2025
Net cash $84.4M FY2025

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 34/100

Of which business quality 40 · Market factors (momentum, volatility) 30

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 22
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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 Inc. 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. revenue 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. revenue 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. revenue 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%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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 72% overvalued. Compare with Microsoft Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 Inc. 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 · 369 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 −42% · 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 50
PAST0 · sector 15
HEALTH99 · sector 98
DIVIDEND0 · sector 26

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

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $480.35 $365.74 −24%
Oracle Corporation ORCL $151.94 $117.84 −22%
Fortinet, Inc FTNT $166.00 $61.46 −63%
Synopsys, Inc SNPS $442.61 $101.19 −77%
Block, Inc XYZ A$111.01 A$70.69 −36%
CoreWeave, Inc CRWV $105.26 $71.79 −32%
NetApp, Inc NTAP $190.64 $154.83 −19%
Adyen N.V ADYEN €1,007 €707.53 −30%
MongoDB, Inc MDB $440.58 $93.91 −79%
Okta, Inc OKTA $166.23 $30.50 −82%

Compare Gorilla Technology Group Inc. 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Gorilla Technology Group Inc. (GRRR) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $7.99 versus a price of $13.72, about −42% upside (overvalued).
What is the fair value of GRRR?
Our model-based fair value for Gorilla Technology Group Inc. is $7.99 (as of Aug 29, 2026), built from audited fundamentals. The current price: $13.72.
What is the quality score of GRRR?
Gorilla Technology Group Inc. 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 Inc. (GRRR)?
Gorilla Technology Group Inc. reported trailing-twelve-month revenue of about $111M (latest available figure, as of Aug 29, 2026).
What is the net profit margin of GRRR?
The net profit margin of Gorilla Technology Group Inc. is about −39.2%, meaning it is currently running at a net loss. Based on the latest reported figures.
Free · no account needed

Watch Gorilla Technology Group Inc. in the live analysis

One click puts Gorilla Technology Group Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.