Gravity Co., Ltd. (GRVY) Fair Value 2026

GRVY · Electronic Gaming & Multimedia ·

By CirclFi Research Team · Data from SEC EDGAR, FRED & GDELT

Quality Score

8.4 /10

32 fundamental signals · 11 models active

Value Trap Risk

SAFE (18/100)

Quick Summary — As of 2026-08-31, Gravity Co., Ltd. (GRVY) trades at $73.60, versus a $101.04 median fair value across its 11 active models — 37.3% above the current price. QOC: 8.4/10. Value Trap Risk: 18/100 (SAFE). 11/13 models active. Within that set, the Bayesian DCF component alone returns $192.15.

Key Facts

Ticker
GRVY
Price
$73.60
Quality Score
8.4/10
Value Trap Risk
18/100
Models Active
11/13
Last Updated
Strength: Bayesian DCF suggests +161.1% upside with 38% confidence
Risk: Limited model coverage (11/13) may reduce confidence

Is Gravity Co., Ltd. (GRVY) Undervalued or Overvalued in 2026?

According to CirclFi’s 11-model valuation engine, Gravity Co., Ltd. (GRVY) appears undervalued as of : the median of 11 independent fair value estimates is $101.04, 37.3% above the current price of $73.60. Estimates range from $39.80 to $192.15. GRVY scores 8.4/10 on fundamental quality and 18/100 on value-trap risk.

For context, the median US equity CirclFi rates trades at an implied -23.1% versus its own 13-model consensus, across 3,804 rated companies as of 2026-08-31. GRVY’s +37.3% gap is wider than that market norm. Full market index →

This verdict compares price to intrinsic value only — it is not a buy or sell rating. For the decision case (bull vs bear arguments, risk factors, peers), read Should You Buy Gravity Co., Ltd. Stock in 2026? →

What Fair Value Does Each Model Give GRVY?

11 Intrinsic Value Models vs. Current Price ($73.60)

Core Models (Unlocked)
Model Fair Value Upside
Intrinsic · Medium Conviction
 $192.15 +161.1%
Intrinsic · Medium Conviction
 $116.25 +57.9%
Ensemble · Low Conviction
 $102.91 +39.8%
Scenario · Medium Conviction
 $104.28 +41.7%
Unlock the Full Matrix

Access 7 additional models including EROIC Spread, ML-RIV, and more.

$1.30 / day

Billed monthly ($39/mo) or annually ($299/yr)

Unlock All 11 Models →

Cancel anytime · No contracts · Instant access

What Is GRVY's Fair Value Range?

Spread across 11 independent models · $39.80 to $192.15

CirclFi's 11 active models place Gravity Co., Ltd. (GRVY) between $39.80 and $192.15 per share, a spread of 151% of the median. The median of that range — $101.04 — is the fair value CirclFi publishes for GRVY, against a current price of $73.60.

Low · Dynamic NAVHigh · Bayesian DCF
$39.80median $101.04$192.15
Where the range comes from
Most bearish modelDynamic NAV$39.80
Most bullish modelBayesian DCF$192.15
Model agreement7 bullish · 3 bearishwide

A band this wide is itself the finding. When independent methods land far apart, they are reading a business whose value depends heavily on which lens you apply — volatile earnings, heavy reinvestment, or an asset base that cash-flow and asset-based methods score differently. That disagreement is information: it says the choice of method matters more than usual for GRVY. Treat the median as one reading among several and compare the individual models below before acting.

Every figure above is one model's standalone output on GRVY, not a CirclFi price target. How each model works →

What Is Gravity Co., Ltd. (GRVY) Worth in 2026?

According to the CirclFi Deep Alpha Valuation Engine, Gravity Co., Ltd.'s intrinsic value is estimated at a median fair value of $101.04. While the stock appears modestly undervalued at $73.60 (implied upside of +37.3%), our analysis suggests a thinner margin of safety across 7 of 11 bullish models. Notably, Bayesian DCF sees the most upside at +161.1% (fair value: $192.15), while Dynamic NAV is the most conservative at -45.9% ($39.80). The spread between these extremes — +207.0% — reveals how different analytical frameworks can reach starkly different conclusions.

What Do the Models Say About GRVY?

11 of 13 models are currently active for GRVY. Of these, 8 models suggest upside while 3 models suggest overvaluation. Taken together, their median fair value for GRVY is $101.04 — the figure CirclFi publishes as this stock's fair value. One component of that median, the Bayesian DCF, returns $192.15 on its own, implying +161.1% upside from the current price. See which stocks rank higher →

How Does GRVY Rank in Electronic Gaming & Multimedia?

Among 22 Electronic Gaming & Multimedia stocks, GRVY ranks #2 by Quality of Company score. CirclFi's QOC score of 8.4/10 evaluates 32 fundamental signals. A score of 8.4 places GRVY in the top tier.

The Electronic Gaming & Multimedia sector introduces analytical considerations specific to telecom operator businesses. For Gravity Co., Ltd., metrics like spectrum holdings value provide important context that general-purpose valuation models may underweight.

Is GRVY a Value Trap?

CirclFi's Value Trap algorithm assigns GRVY a score of 18/100 (SAFE). This indicates minimal risk. Fundamentals are healthy. The score cross-references apparent undervaluation against fundamental deterioration signals. Browse lowest value-trap stocks →

Multi-Model Methodology

11 of 13 models are active for Gravity Co., Ltd.. Broad coverage provides high confidence. Each model applies a fundamentally different valuation philosophy. See the complete methodology →

According to the CirclFi Deep Alpha Valuation Engine, Gravity Co., Ltd. scores 8.4 out of 10 on our 32-signal quality assessment, a strong rating that demonstrates strong fundamentals across the majority of our quality signals. The QOC score synthesizes profitability margins, revenue growth reliability, debt management, and capital allocation into a single metric designed to separate durable businesses from statistically cheap ones.

The gap between the most bullish and bearish model spans +207.0% — demonstrating why single-model analysis is dangerous. Browse all stocks with 13-model coverage →

Data Sources & Confidence

Every GRVY valuation is built from SEC EDGAR XBRL filings — 700+ standardized financial tags. Macroeconomic context from FRED calibrates discount rates, while GDELT news sentiment feeds into our Sentiment SOTP model. All pipelines run daily. Read the complete data methodology →

Across GRVY's 11 active models, average confidence is 28%. Lower confidence may reflect limited history or high volatility.

CirclFi's output is a research starting point, not a buy/sell signal. All data updates daily. Read the full methodology →

This analysis is produced by the CirclFi Valuation Engine using quantitative models applied to SEC EDGAR filings, public market feeds, and FRED macroeconomic indicators. It is not financial advice.

Read the full investment analysis: Should You Buy Gravity Co., Ltd. Stock in 2026? →

Bull case, bear case, risk factors & peer comparison — updated daily

Which Similar Electronic Gaming & Multimedia Stocks Should You Also Analyze?

9 related Electronic Gaming & Multimedia stocks with 13-model coverage

NTESNetEase, Inc.QOC 9.7TTWOTake-Two Interactive Software, Inc.QOC 7.7GMHSGamehaus Holdings Inc.QOC 2.1MSGMMotorsport Games Inc.QOC 7.4GDEVGDEV Inc.QOC 2.4MYPSPLAYSTUDIOS, Inc.QOC 7.2CTWCTWQOC 7.0SNALSnail, Inc.QOC 5.3GIGMGigaMedia LimitedQOC 3.0

Read investment analysis: NTES · TTWO · GMHS · MSGM · GDEV · MYPS · CTW · SNAL · GIGM

Which Other Stocks Have a Similar Quality Score to GRVY?

7 companies across all industries closest to GRVY’s Quality of Company score of 8.4/10.

AMGNAmgen Inc.QOC 8.4VABKVirginia National Bankshares CorporationQOC 8.4GWREGuidewire Software, Inc.QOC 8.4CLColgate-Palmolive CompanyQOC 8.4STRAStrategic Education, Inc.QOC 8.4BWMXBetterware de México, S.A.P.I. de C.V.QOC 8.4NVDANVIDIA CorporationQOC 10.0

Read investment analysis: AMGN · VABK · GWRE · CL · STRA · BWMX · NVDA

What Else Do Investors Ask About Gravity Co., Ltd.’s Valuation?

What is Gravity Co., Ltd.'s intrinsic value in 2026?

CirclFi puts Gravity Co., Ltd. (GRVY)'s intrinsic value at $101.04 — the median of 11 independent model estimates as of 2026-08-31, ranging from $39.80 to $192.15. One component of that median, the Bayesian DCF, runs 10,000 Monte Carlo simulations with jump-diffusion and returns $192.15 on its own. The Quality of Company score is 8.4/10 across 32 fundamental signals. All models use SEC EDGAR filings updated daily. See our methodology page for how each model works.

Is GRVY overvalued or undervalued right now?

At $73.60, 8 of 11 active models suggest GRVY may be undervalued, while 3 indicate potential overvaluation. The median of all 11 fair value estimates is $101.04, 37.3% above the current price of $73.60 — a consensus view that GRVY is undervalued. The assessment depends on which methodology best fits Gravity Co., Ltd.'s business model in Electronic Gaming & Multimedia.

What does a Quality of Company score of 8.4 mean for GRVY?

Gravity Co., Ltd.'s QOC of 8.4/10 reflects 32 fundamental signals: profitability margins, revenue growth consistency, balance sheet leverage, free cash flow generation, and capital allocation efficiency. Scores above 7 indicate strong fundamentals and disciplined management.

How many valuation models does CirclFi run on GRVY?

CirclFi analyzes GRVY with 13 institutional-grade models daily: Bayesian DCF (Monte Carlo + jump-diffusion), EPV (Greenwald zero-growth), EROIC Spread (McKinsey reinvestment), First Chicago (3-scenario), Markov DDM (regime-switching), ML-RIV (machine learning residual income), Dynamic NAV (asset-based), PWERM (option-theoretic), Regime Cross-Sectional (relative), Sentiment SOTP (hybrid), CUCE Ensemble (meta-model), FTNN Topology (neural network), and RCMH-DCF (conditional regime). Currently 11 of 13 are active for this stock. Read the full methodology →

Which valuation models are most bullish and most bearish on GRVY?

Of the 11 models currently active on GRVY, Bayesian DCF is the most bullish at $192.15 per share, and Dynamic NAV is the most bearish at $39.80. CirclFi's published fair value for GRVY is the median of that range, $101.04, not either extreme. The gap between the two ends equals 151% of the median — a wide spread, meaning the methods genuinely disagree and the median should carry less weight. Browse stocks by value-trap risk →

Is GRVY a value trap in 2026?

Gravity Co., Ltd.'s Value Trap score is 18/100 (SAFE). This low score indicates the current valuation is not artificially depressed by fundamental deterioration, suggesting genuine opportunity rather than a trap.

Cite this analysis — “According to CirclFi’s 11-model valuation engine, Gravity Co., Ltd. (GRVY) has a median fair value of $101.04 — 37.3% above the current price of $73.60 — as of 2026-08-31.” Source: circlfi.com/stock/GRVY/ · Methodology
Primary sources for this GRVY valuation
  • Financial statements: Gravity Co., Ltd. 10-K and 10-Q filings on SEC EDGAR (CIK 0001313310) — 700+ standardized XBRL tags, published by the U.S. Securities and Exchange Commission.
  • Discount-rate inputs: FRED, Federal Reserve Bank of St. Louis — risk-free rates, VIX, yield curve, inflation.
  • News sentiment: The GDELT Project — global media tone, input to the Sentiment SOTP model.
  • Model definitions: CirclFi methodology — the published specification for all 13 models, including the academic sources each one implements.

Market data for GRVY as of ; valuations recomputed .

You’ve done the research. Don’t stop at half the picture.

Stop collecting opinions. Let 11 mathematical frameworks give you clarity on GRVY.

Unlock All 11 Fair Values — $39/mo

Cancel anytime · Less than a cup of coffee · Instant access

7 models hidden for GRVY Unlock All 11 — $39/mo