Gogoro Inc. (GGR) intrinsic value & 10-year financials
Gogoro Inc. (GGR) has a Graham intrinsic value of $27.12 per share. Over the last 8 fiscal years revenue shrank 7.2% a year to $281.5M, with an average return on invested capital of -26.7%.
- Graham intrinsic value
- $27.12
- Revenue (FY2025)
- $281.5M
- Revenue growth (8-yr CAGR)
- -7.2%
- ROIC (10-yr avg)
- -26.7%
- Free cash flow (FY2025)
- -$29.1M
GGR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $281.5M | -$80.0M | -$5.42 | -$29.1M | -26.0% | -18.0% |
| FY2024 | $310.6M | -$122.8M | -$0.46 | -$114.6M | -45.6% | -31.4% |
| FY2023 | $349.8M | -$76.0M | -$0.32 | -$58.7M | -25.3% | -19.0% |
| FY2022 | $382.8M | -$98.9M | -$0.45 | -$187.9M | -77.9% | -76.0% |
| FY2021 | $366.0M | -$67.4M | -$0.35 | -$46.9M | -15.7% | -20.6% |
| FY2020 | $364.1M | -$49.3M | -$0.25 | -$143.5M | -10.0% | -16.6% |
| FY2019 | $439.2M | -$13.1M | -$0.07 | -$151.0M | -2.5% | -5.0% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Gogoro Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Gogoro Inc. has historically struggled to out-earn its cost of capital, averaging just -30.3% ROIC.
Gogoro Inc. 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, Gogoro Inc. is modeled at -7.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $27.12 per share.