Gd Culture Group Ltd. (GDC) intrinsic value & 10-year financials
Gd Culture Group Ltd. (GDC) has a Graham intrinsic value of $616.91 per share. At $1.17 on Oct 17, 2026, the stock trades 100% below that value.
- Graham intrinsic value
- $616.91
- Share price (Oct 17, 2026)
- $1.17
- Price vs Graham value
- 100% below
- Market cap
- $35.5M
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -62.3%
- ROIC (10-yr avg)
- -88.0%
- Free cash flow (FY2025)
- —
GDC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$186.9M | -$6.16 | — | — | -2.5% |
| FY2024 | — | -$13.8M | -$1.45 | — | — | -534.1% |
| FY2023 | — | -$12.5M | -$1.29 | -$13.3M | — | -267.1% |
| FY2022 | $153.3K | -$30.8M | -$6.71 | — | -276.2% | -2.4% |
| FY2021 | $25.0M | -$27.0M | -$6.79 | -$5.8M | -58.5% | -68.5% |
| FY2020 | $11.9M | $2.5M | — | -$74.9K | -8.0% | -4.5% |
| FY2019 | $628.5K | -$16.8M | — | — | -46.0% | -1.5% |
| FY2018 | $2.2M | $1.4M | — | -$2.0M | 98.0% | 10.2% |
| FY2017 | $20.1M | -$573.8K | — | -$151.2K | -4.5% | -3.9% |
| FY2016 | — | -$541.6K | — | — | — | -5.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GD Culture Group Ltd revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
GD Culture Group Ltd has historically struggled to out-earn its cost of capital, averaging just -8.6% ROIC.
GD Culture Group Ltd capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GD Culture Group Ltd is modeled at -62.3% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $616.91 per share.