Gorilla Technology Group Inc. (GRRR) intrinsic value & 10-year financials
Gorilla Technology Group Inc. (GRRR) has a Graham intrinsic value of $49.49 per share. Over the last 6 fiscal years revenue grew 13.2% a year to $74.7M, with an average return on invested capital of -74.8%.
- Graham intrinsic value
- $49.49
- Revenue (FY2024)
- $74.7M
- Revenue growth (6-yr CAGR)
- 13.2%
- ROIC (10-yr avg)
- -74.8%
- Free cash flow (FY2024)
- -$30.2M
GRRR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $74.7M | -$64.8M | -$6.13 | -$30.2M | -89.6% | -91.8% |
| FY2023 | $64.7M | $13.5M | $1.64 | -$9.7M | 26.4% | 31.5% |
| FY2022 | $22.4M | -$87.5M | -$1.78 | -$11.7M | -386.0% | -285.8% |
| FY2021 | $42.2M | -$8.5M | -$0.29 | -$5.9M | -19.3% | -17.5% |
| FY2020 | $45.4M | -$5.9M | -$0.20 | -$6.1M | -12.5% | -10.2% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Gorilla Technology Group Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Gorilla Technology Group Inc. has historically struggled to out-earn its cost of capital, averaging just -20.2% ROIC.
Gorilla Technology Group 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, Gorilla Technology Group Inc. is modeled at 13.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $49.49 per share.