Grabagun Digital Holdings Inc. is a US-listed company in the other specialty retail industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
Under review: every model's value for Grabagun Digital Holdings Inc. is far from the share price, which usually points to a data problem (a merger, a share-count change, a one-off) rather than a bargain or a bubble.
Under review: limited reported history: available models are shown without a Buy/Hold/Sell rating. We'll show the comparison once resolved.
Grabagun Digital Holdings Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months to June 2026 was $101m. Free-cash-flow margin held at -20.0%. Operating margin narrowed to -10.3% from 3.4%. It passes 5 of our 6 financial-health checks.
Our model value for Grabagun Digital is under review, so past values are not shown until it is resolved.
Source: 10-Q filed August 13, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Grabagun Digital Holdings Inc.'s trailing-twelve-month revenue grew 11.4% year on year, with a free-cash-flow margin of -20.0%.
Current signal Balance sheet growing far ahead of sales: Total assets grew 841% year over year while revenue grew 11% — the balance sheet is expanding 830 points faster than the business it supports.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
The inputs used by the models below have passed source checks. Individual model values are available below and in the interactive valuator. Their differences are shown explicitly; the platform combined value and recommendation remain withheld.
We value Grabagun Digital Holdings Inc. as an operating company, with every model that fits that kind of business. Cost of equity 8.9%: the 10-year Treasury yield (4.9%) plus a beta of 0.87 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Price-to-sales vs peers Sales per share times peers' typical price-to-sales; used only when earnings are negative. | ~$0.2 ~$0.6–$2.6 | Left out: out of range vs price (0.12x) |
| Combined value Individual source-checked model scenarios are available. The platform combined value and recommendation remain withheld. | — | Combined value withheld. Review the individual models and their assumptions. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Grabagun Digital Holdings Inc. with Other Specialty Retail in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
| At fiscal year end | 2024 | 2025 |
|---|---|---|
| Share price | $11.75 | $3.01 |
| Market value | $235m | $59m |
| + Net debt (− = net cash) | −$8m | −$103m |
| Enterprise value | $227m | −$45m |
| Multiples | ||
| Price / sales | 2.5x | 0.6x |
| Price / earnings | 52.1x | — |
| Price / free cash flow | 133.7x | — |
| EV / EBITDA | 51.3x | — |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Medium.
Next results: November 12, 2026, after the close. Analysts expect revenue of $23m for the quarter.
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | −$0.22 | −69% | $103m | +6% |
| Next | −$0.25 | −14% | $109m | +7% |
The consensus EPS forecast for the current fiscal year is −12.0% on 90 days ago. In the last 30 days, 1 analyst raised Grabagun Digital Holdings Inc.'s forecast and 0 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | −$0.25 | −$0.27 |
| 60 days ago | −$0.25 | −$0.27 |
| 30 days ago | −$0.25 | −$0.27 |
| 7 days ago | −$0.25 | −$0.27 |
| Now | −$0.22 | −$0.25 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Jun 2026 | −$0.09 | −$0.06 | +33.3% |
| Mar 2026 | −$0.08 | −$0.06 | +25.0% |
| Dec 2025 | −$0.01 | $0.01 | +200.0% |
| Sept 2025 | $0.01 | −$0.12 | −1300.0% |
Adjusted EPS as companies report it, against the average analyst estimate.
| Calendar year | 2025 | 2026 to date |
|---|---|---|
| Return | ||
| PEW | −74% | −36% |
| Industry peers (median) | −10% | −17% |
| S&P 500 | +18% | +11% |
| Months that ended higher | ||
| PEW | 33% | 27% |
| S&P 500 | 75% | 46% |
| Largest fall from a high during the year | ||
| PEW | −83% | −51% |
| S&P 500 | −19% | −9% |
Worst fall since January 11, 2024: 89% from July 15, 2025 to October 14, 2026. Getting back needed a 842% gain, and the shares have not yet recovered.
| Results released | Next day | S&P 500 next day | 5 days | 21 days |
|---|---|---|---|---|
| August 13, 2026 | −1.9% | +0.5% | −3.8% | −15.8% |
| May 13, 2026 | −7.3% | +1.4% | −14.9% | −23.4% |
| November 13, 2025 | −12.1% | −1.7% | −15.6% | −24.4% |
| October 3, 2025 | +3.1% | +0.4% | −6.8% | −8.8% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY25 Q2 | $90.7M |
| FY25 Q3 | $92.8M |
| FY25 Q4 | $96.5M |
| FY26 Q1 | $99M |
| FY26 Q2 | $101M |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY25 Q2 | 3.4% |
| FY25 Q3 | -2.2% |
| FY25 Q4 | -4.5% |
| FY26 Q1 | -7.1% |
| FY26 Q2 | -10.3% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY25 Q3 | -0.3% |
| FY25 Q4 | -9.2% |
| FY26 Q1 | -13.0% |
| FY26 Q2 | -20.0% |
| Fiscal year | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|
| Income | |||
| Revenue | 93 | 96 | 101 |
| Gross profit | 10 | 11 | 13 |
| EBITDA | 4 | −4 | −10 |
| Operating income | 4 | −4 | −10 |
| Net income | 5 | −3 | −7 |
| Diluted EPS | $0.23 | −$0.13 | — |
| Growth (year on year) | |||
| Revenue | — | +3.6% | +11.4% |
| EBITDA | — | −193.7% | −401.9% |
| Operating income | — | −206.1% | −436.0% |
| Net income | — | −155.6% | −311.4% |
| Diluted EPS | — | −157.8% | — |
| Margins | |||
| Gross margin | 10.4% | 11.7% | 12.6% |
| EBITDA margin | 4.8% | −4.3% | −10.0% |
| Operating margin | 4.4% | −4.5% | −10.3% |
| Net margin | 4.8% | −2.6% | −7.0% |
| Free-cash-flow margin | 1.9% | −9.2% | −20.0% |
| Cash flow | |||
| Cash from operations | 2 | −0 | −9 |
| Capital spending | 0 | 8 | 11 |
| Free cash flow | 2 | −9 | −20 |
| Stock-based pay | 0 | 4 | 5 |
| Free cash flow after stock pay | 2 | −13 | −25 |
| Balance sheet | |||
| Cash | 8 | 110 | 98 |
| Total debt | 0 | 7 | 8 |
| Net debt (negative = net cash) | −8 | −103 | −90 |
| Diluted shares | 20m | 20m | — |
| Returned to shareholders | |||
| Buybacks | 0 | 9 | 11 |
| Total returned | 0 | 9 | 11 |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 20 | 26 | 23 | 21 | 22 | 30 | 26 | 23 |
| Gross profit | 2 | 3 | 2 | 2 | 2 | 5 | 3 | 3 |
| EBITDA | 1 | 2 | 0 | 1 | −5 | −0 | −3 | −2 |
| Operating income | 0 | 2 | 0 | 1 | −5 | −0 | −3 | −3 |
| Net income | 0 | 2 | 0 | 1 | −4 | 0 | −2 | −2 |
| Diluted EPS | $0.05 | $0.19 | $0.01 | $0.08 | −$0.14 | $0.06 | −$0.06 | −$0.06 |
| Growth (year on year) | ||||||||
| Revenue | — | — | — | — | +10.4% | +14.1% | +11.1% | +9.4% |
| EBITDA | — | — | — | — | <−999% | −118.8% | — | −393.8% |
| Operating income | — | — | — | — | <−999% | −122.8% | — | −429.0% |
| Net income | — | — | — | — | −928.9% | −78.9% | — | −319.9% |
| Diluted EPS | — | — | — | — | −380.0% | −68.4% | — | −175.0% |
| Margins | ||||||||
| Gross margin | 8.6% | 13.0% | 9.6% | 10.6% | 9.6% | 15.9% | 10.7% | 13.5% |
| EBITDA margin | 2.5% | 7.4% | 0.4% | 3.9% | −21.2% | −1.2% | −9.8% | −10.5% |
| Operating margin | 2.1% | 7.2% | 0.2% | 3.7% | −21.4% | −1.4% | −10.2% | −11.1% |
| Net margin | 2.3% | 7.6% | 0.4% | 3.9% | −17.2% | 1.4% | −7.1% | −7.8% |
| Free-cash-flow margin | — | 10.8% | 5.5% | −5.1% | −14.7% | −19.6% | −10.6% | −36.1% |
| Cash flow | ||||||||
| Cash from operations | — | 3 | 1 | −1 | −3 | 3 | −2 | −7 |
| Capital spending | — | 0 | 0 | 0 | 0 | 8 | 1 | 2 |
| Free cash flow | — | 3 | 1 | −1 | −3 | −6 | −3 | −8 |
| Stock-based pay | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 0 |
| Free cash flow after stock pay | — | 3 | 1 | −1 | −6 | −6 | −3 | −9 |
| Last 12 months unless stated | PEW | GIFT | TLF | GRWG | BQ | RECT | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $101m | $83m | $77m | $167m | $59m | $40m | $1.1bn |
| Revenue growth, last 12 months | 11.4% | −8.2% | 3.4% | 1.6% | −8.9% | 21.5% | 4.0% |
| Revenue growth, 3-year average | — | −15.9% | −0.9% | −12.2% | — | — | 2.6% |
| Revenue growth, latest quarter | 9.4% | 4.0% | 1.5% | 5.5% | — | — | 2.4% |
| Gross margin | 12.6% | 20.1% | 59.5% | 26.4% | 26.3% | 32.2% | 36.1% |
| Operating margin | −10.3% | −10.3% | −0.5% | −10.8% | −7.1% | 8.3% | 2.1% |
| Operating margin, 3-year average | — | −13.6% | 1.4% | −22.4% | — | — | 1.5% |
| Net margin | −7.0% | −10.3% | −2.1% | −10.1% | −1.2% | 7.0% | 0.7% |
| Cash from operations / revenue | −8.9% | −2.6% | 1.6% | −4.1% | −7.0% | −4.2% | 5.2% |
| Free-cash-flow margin | −20.0% | −3.4% | −3.0% | −9.0% | −7.2% | −4.6% | 2.8% |
| Free-cash-flow margin, 3-year average | — | −3.2% | −3.6% | −11.9% | — | — | 2.7% |
| Stock pay / revenue | 4.7% | 2.1% | 0.7% | 0.7% | 0.0% | — | 0.7% |
| Change in share count | — | 17.4% | −8.5% | 0.9% | 214.4% | 3.2% | 0.7% |
| Line of business | Revenue | Share | YoY |
|---|---|---|---|
| Firearm Sales | $81.2M | 84.2% | ▲ 9.7% |
| Non-Firearm Sales | $15.2M | 15.8% | ▼ 20.1% |
From Grabagun Digital Holdings Inc.'s 10-K filed March 12, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| UBS Group AG | $2.4M | 1.0M | 18.3% | ▲ 51.5% |
| Vanguard Capital Management LLC | $1.9M | 850K | 14.8% | ▼ 21.9% |
| Susquehanna International Group, LLP | $1.3M | 586K | 10.2% | ▼ 25.0% |
| Jane Street Group, LLC | $1.1M | 489K | 8.5% | ▲ 338.7% |
| Blackrock, Inc. | $853,803 | 374K | 6.5% | ▲ 2.2% |
| Marshall Wace, LLP | $763,003 | 335K | 5.8% | ▲ 331.9% |
| Polar Asset Management Partners Inc. | $570,000 | 250K | 4.4% | ▼ 1.7% |
| Geode Capital Management, LLC | $517,923 | 227K | 4.0% | ▼ 4.7% |
| Renaissance Technologies LLC | $306,204 | 134K | 2.3% | ▲ 199.8% |
| Shay Capital LLC | $290,493 | 127K | 2.2% | ▲ 0.1% |
| Ackerman Capital Advisors, LLC | $273,600 | 120K | 2.1% | 0.0% |
| Vanguard Fiduciary Trust Co | $266,126 | 117K | 2.0% | ▲ 0.7% |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Grabagun Digital Holdings Inc.'s complete shareholder register. Values are as reported by the filers ; 1 inconsistently scaled filing rows were excluded.
| Insider | Date | Trade | Shares | Price | Value |
|---|---|---|---|---|---|
| Nemati Marc A. President and CEO | October 16, 2026 | Sell pre-set plan | 4,108 | $1.85 | $7,601 |
| Vittitow Matthew W. Chief Operating Officer | October 16, 2026 | Sell pre-set plan | 2,057 | $1.85 | $3,806 |
| Hilty Justin C. 10% owner | September 2, 2026 | Sell pre-set plan | 16,384 | $2.25 | $36,864 |
| Nemati Marc A. President and CEO | July 16, 2026 | Sell pre-set plan | 4,083 | $2.57 | $10,493 |
| Vittitow Matthew W. Chief Operating Officer | July 16, 2026 | Sell pre-set plan | 2,044 | $2.57 | $5,253 |
| Hilty Justin C. Chief Financial Officer | July 16, 2026 | Sell pre-set plan | 2,044 | $2.57 | $5,253 |
| Vittitow Matthew W. Chief Operating Officer | April 16, 2026 | Sell pre-set plan | 2,043 | $2.98 | $6,088 |
| Nemati Marc A. President and CEO | April 16, 2026 | Sell pre-set plan | 4,083 | $2.98 | $12,167 |
| Hilty Justin C. Chief Financial Officer | April 16, 2026 | Sell pre-set plan | 2,043 | $2.98 | $6,088 |
| Hilty Justin C. Chief Financial Officer | February 13, 2026 | Sell pre-set plan | 2,506 | $2.82 | $7,067 |
| Nemati Marc A. President and CEO | February 13, 2026 | Sell pre-set plan | 5,008 | $2.82 | $14,123 |
| Vittitow Matthew W. Chief Operating Officer | February 13, 2026 | Sell pre-set plan | 2,506 | $2.82 | $7,067 |
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
Next expected around November 13, 2026 estimated from the company's past filing pattern, not announced
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
