Filing Flows › Grid Dynamics Holdings (GDYN) › Takeover & LBO
Is Grid Dynamics Holdings (GDYN) a takeover target?
A leveraged buyout at today's price plus 30% ($10.89 a share) would return a loss of about 6% a year to a private-equity buyer over 5 years; no price, however low, gets a buyer to 20%. Historically 5.7% of companies with its figures were bought within a year (1.13× the average).
The buyout, step by step
| Entry | Amount | How |
|---|---|---|
| Offer price a share | $10.89 | today's $8.38 plus 30% |
| × shares | 81.9 million | |
| = Equity value | $892M | |
| + Debt refinanced | $0 | |
| − Cash | $298M | |
| = Enterprise value | $594M | 21.4× EBITDA of $27.8M |
| Fees | $11.9M | 2% of the price |
| New debt | $153M | 5.5× EBITDA at 7.65% a year; the limit that binds: 5.5× EBITDA |
| Buyer's own money | $453M | 75% of the cost |
5 years under the buyer
| Year | Revenue | EBITDA | Interest | Free cash flow | Debt left |
|---|---|---|---|---|---|
| Year 1 | $461M | $29.6M | $11.7M | −$1.3M | $154M |
| Year 2 | $487M | $31.3M | $11.8M | −$411K | $155M |
| Year 3 | $511M | $32.8M | $11.8M | $518K | $154M |
| Year 4 | $531M | $34.1M | $11.8M | $1.5M | $153M |
| Year 5 | $547M | $35.1M | $11.7M | $2.4M | $150M |
The exit and the buyer's return
| Exit | Amount | |
|---|---|---|
| Exit multiple | 14.0× EBITDA | today's trading multiple, before any premium |
| Enterprise value at exit | $490M | |
| − Debt left | $150M | |
| = Buyer's equity | $340M | |
| Money multiple | 0.75× | on $453M put in |
| Buyer's yearly return (IRR) | −5.6% |
Price against return
What the buyer makes at other premiums over today's $8.38.
| Premium | Price a share | Buyer's IRR |
|---|---|---|
| 10% | $9.22 | 1.7% |
| 20% | $10.06 | −2.3% |
| 30% | $10.89 | −5.6% |
| 40% | $11.73 | −8.2% |
| 50% | $12.57 | −10.5% |
The figures used
| Figure | Amount | |
|---|---|---|
| Revenue, last 12 months | $433M | |
| EBITDA, last 12 months | $27.8M | 6.4% of revenue |
| Depreciation and amortization | $20.6M | |
| Capital spending | $15.4M | |
| Debt | $0 | |
| Cash | $298M | |
| Share price | $8.38 | on Oct 23, 2026 |
Fixed rules, the same as the interactive view's starting point: the shares are bought at today's price plus 30%, the company's debt is refinanced and fees take 2%. New debt is the least of 5.5× EBITDA, 65% of the price and the amount whose interest EBITDA covers 2 times, at 7.65% a year (SOFR 3.89% plus the high-yield B spread 3.26% plus 0.5%, rates of Oct 15, 2026). Revenue grows 6.6% in the first year — the company's own rate, held between −3% and +8% — fading to 3% by year 5; the EBITDA margin, depreciation and capital spending stay at today's share of revenue; working capital takes 10% of each year's added revenue; tax is 30% of profit after interest. Every dollar of free cash flow repays debt. After 5 years the buyer sells at today's multiple of EBITDA.
What a takeover could cost
Takeovers in its sector paid a median premium of 30% over the share price before the deal (the middle half 12% to 31%), according to the 14 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Grid Dynamics Holdings would cost about $10.89 a share, $892M for all its shares.
| Premium | % | Price a share | All shares |
|---|---|---|---|
| Low end (a quarter of deals paid less) | 12% | $9.39 | $769M |
| Median | 30% | $10.89 | $892M |
| High end (a quarter paid more) | 31% | $10.98 | $899M |
The odds, from history
Historically 5.7% of companies with its figures were bought within a year (1.13× the average). Its figures put it in decile 7 of 10 (10 = the most likely to be bought). The odds come from a model of every merger proxy, tender-offer response and going-private statement filed on EDGAR since 2011, set against each company's size, margins, debt, cash flow and growth the year before.
Grid Dynamics Holdings' latest quarter
Grid Dynamics Holdings, Q3 2026: revenue $114M (+10% year over year), operating margin 8.0%, net earnings $6.2M, operating cash flow $16.0M. The chart follows the revenue to costs, profit and cash.
Questions
Is Grid Dynamics Holdings being acquired?
No headline, 8-K or 13D about a sale is on file in the last year.
Could private equity buy Grid Dynamics Holdings?
A leveraged buyout at today's price plus 30% ($10.89 a share) would return a loss of about 6% a year to a private-equity buyer over 5 years; no price, however low, gets a buyer to 20%.
What would a takeover of Grid Dynamics Holdings cost?
Takeovers in its sector paid a median premium of 30% over the share price before the deal (the middle half 12% to 31%), according to the 14 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Grid Dynamics Holdings would cost about $10.89 a share, $892M for all its shares.
Updated Nov 8, 2026. Read automatically from SEC filings and public data; errors are possible. Not investment advice.