EN DE

GTNA Fair Value & Analysis

Consumer Cyclical · US · Market cap $852M

G GTNA logo GTNA GTNA · US
Price$5.94
Fair Value$5.83
Upside-1.8%
Quality56/100
Watch GTNA for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
High debt · generates free cash flow
Ranks above peers (7/8)
Moderate moat 60/100
Evidence: High Range $2.30 – $9.52 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $9.04 to $5.83 (−35.5%) since Jul 16, 2026. Share price −20.6% over the past month.

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

What matters now

  • The model range is unusually wide ($2.30 to $9.52). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$21.16 $5.00 Fair Value $5.83 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $5.00 – $21.16 · fair‑value band $2.30 – $9.52 · the $5.94 price screens above the $5.83 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

GTNA (GTNA) currently trades at $5.94, while our model-based Fair Value estimate is $5.83, implying the stock looks roughly 1.8% fairly valued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Cyclical 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: high).

It earns a return on equity of 11.0%. Net debt stands at $3.5B. The stock trades on a trailing P/E of 2.0 (as of Jun 20, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from $2.30 (bear case) to $9.52 (bull case); at $5.94, the current price sits within 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 61% below its 52-week high. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at -2%, GTNA 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 $1.04 $25.37 80
Residual Income $18.13 $20.80 $37.79 76
Rev-Margin DCF $4.56 $46.60 $105.47 74
All 26 models by family
DCF Models
FCF DCF $35.84 38
Owner Earnings $19.26 $64.72 31
5Y Revenue Exit $4.56 $49.02 $113.74 39
5Y EBITDA Exit $8.12 $56.93 $122.55 41
5Y P/E Exit $30.02 $71.70 38
10Y Revenue Exit $32.98 $99.36 36
10Y EBITDA Exit $38.51 $106.62 37
10Y P/E Exit $19.70 $64.75 35
Earnings-Based
Graham-Dodd $17.77 $104.67 $145.75 54
Lynch FV $29.69 $42.42 $55.14 50
PEG = 1.0 $29.69 $42.42 $55.14 46
EPV $5.06 $10.94 $15.85 59
Dividend Discount
Gordon GGM $4.55 $8.20 $11.28 70
DDM Multi-Stage $4.55 $7.49 $8.76 61
Multiples
P/E Multiple $43.12 $57.50 $71.87 63
P/S Multiple $33.32 $44.43 $55.54 58
P/B Multiple $33.32 $44.43 $55.54 55
EV/EBIT $33.83 $57.81 $81.78 53
EV/EBITDA $24.88 $45.87 $66.87 54
EV/Revenue $15.24 $38.10 $60.95 43
Asset-Based
NCAV (Graham) $10.22 $13.70 $20.44 50
Growth DCF
Growth DCF $1.04 $25.37 80
Rev-Margin DCF $4.56 $46.60 $105.47 74
Economic Profit
Residual Income $18.13 $20.80 $37.79 76
ROIC Compounder $5.06 $10.94 $15.85 72
Growth Earnings
Growth-Adj P/E $44.49 $63.55 $82.62 68

Widest divergence: Growth Earnings ($63.55) versus Growth DCF ($1.04). Highest evidence: Growth DCF (80).

Notify me when GTNA reaches fair value

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

Key figures & financial health

Return on equity 11.0%
Free cash flow $275M FY2019
P/E ratio 2.0 as of Jun 20, 2026
EPS (TTM) $2.32
Net debt $3.5B FY2019

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 50 · Market factors (momentum, volatility) 3

Profitability 35
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 8
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 52
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.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

GTNA reported revenue of $3.6B in FY2024 versus $2.4B in FY2020, a compound +11.2%/yr. Reported net income was $375M in FY2024, compounding −2.2%/yr from FY2020.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
$3.6B
Latest YoY
+11.1%
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.
+14.7%
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.
+11.4%
Avg. growth/yr (22Y) 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.
+14.1%
Revenue +11.2%/yr
FY20 $2.4B
FY21 $2.4B
FY22 $3.7B
FY23 $3.3B
FY24 $3.6B
Net income −2.2%/yr
FY20 $410M
FY21 $90.0M
FY22 $455M
FY23 −$76.0M
FY24 $375M

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

Peer Group

Media & Publishing · 15 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 56 · Above median
Fair Value upside −2% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 0% · Above median
Net margin (TTM) 0% · Above median
Operating margin (TTM) 0% · Above median
Revenue growth 0% · Above median
Debt / equity 1.91× · Higher 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 31 · sector 26
FUTURE 0 · sector 0
PAST 44 · sector 40
HEALTH 5 · sector 100
DIVIDEND 0 · sector 0

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Megacable Holdings MEGACPO 62.14 MXN 72.22 MXN +16%
GMA7 GMA7 4.39 PHP 8.36 PHP +90%
SM Culture & Contents Co 048550 1,383 KRW 1,113 KRW -19%
ABS ABS 3.14 PHP 2.72 PHP -13%
Showbox Corp 086980 2,115 KRW 3,511 KRW +66%
DIGITAL CHOSUN Inc 033130 1,910 KRW 2,439 KRW +28%
SM Life Design Group 063440 1,130 KRW 2,065 KRW +83%
PLI PLI 6.70 PLN 1.88 PLN -72%
eMnet Inc 123570 1,636 KRW 1,491 KRW -9%
MB MB 0.2070 PHP 0.0400 PHP -81%

Compare GTNA with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is GTNA overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $5.83 versus a price of $5.94, about −2% (fairly valued).
What is the fair value of GTNA?
Our model-based fair value for GTNA is $5.83 (as of Aug 13, 2026), built from audited fundamentals. The current price is $5.94.
What is the quality score of GTNA?
GTNA has a Quality Score of 56/100. 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 net profit margin of GTNA?
The net profit margin of GTNA is about 0.0%, meaning it keeps roughly 0.0% 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 GTNA 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.