Stock fact sheet · data as of

GDS Holdings Limited (GDS): fair value, margin of safety and Wheel Score

Technology · Information Technology Services · China · ADR · Value

Close25.32
GLS fair value33.666 of 9 models
Margin of safety+25%price below fair value
Wheel Score73Goodout of 100
Health5/9Piotroski F-score
Moat2.2/10GLS 10-year score
Market cap$4.9B4.5M shares a day
Implied vol.72%near-the-money, 20-60 d
P/E8.8EPS 2.89
Dividend yieldnone
Beta0.42moves less than the market
Next earnings18 Nov 2026in 33 days (before the open)

Is GDS undervalued?

At 25.32 (close of 16 Oct 2026), GDS trades 25% under the GLS average fair value of 33.66. 4 of the 6 models that produced a value land above the price. A discount of this size counts as a positive margin of safety in every GLS screen; whether it is enough depends on the rest of the picture - the health score, the moat and the option premium below.

The 6 models disagree widely: Lynch gives 11.54 while 10 Cap gives 62.06. A spread that wide means the average is sensitive to which methods you trust; the model table below shows where each one lands, and the Quote page lets you switch any of them off.

The nightly engine files GDS under Value: positive earnings at a P/E of 18 or less.

Nine valuation models for GDS

Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.

ModelValuevs priceWhat it measures
DCF--Present value of the projected free cash flows, discounted at the cost of capital; no value tonight
Graham Number33.54+32%The most a defensive investor pays for the earnings and book value per share
Graham Growth46.55+84%Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields
Lynch11.54-54%EPS × the earnings growth rate (PEG of 1), growth capped at 25%
GLS Growth16.22-36%EPS compounded ten years at the blended growth rate, discounted back at 15% a year
10 Cap62.06+145%Owner's earnings (operating cash flow less maintenance capex) capitalised at 10%
Payback Time--Eight years of compounded free cash flow: the price at which the business pays for itself; no value tonight
DDM--Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend; no value tonight
EPV32.06+27%Earnings power value: current EPS capitalised at 9% with no growth
Zombie (liquidation)-173.07-784%Current assets less all liabilities, per share: the balance-sheet floor. Not in the average
Wall St target43.50+72%Analysts' average 12-month price target. Not in the average

Quality and financial health

Financial health is average - GDS passes 5 of the nine Piotroski tests, which falls one point short of the Sunday Scan's "6 or more" rule. The Financials tab on the Quote page shows which tests fail. The GLS Moat score is low at 2.2 out of 10, which says the ten-year record of revenue, earnings, margins and returns on capital has been inconsistent - growth and shocks rather than steady compounding.

Returns on capital are thin or negative - ROIC 1.3%, ROE 3.5%, ROA 1.2% - with debt at 1.77 times equity and negative free cash flow.

GDS Holdings Limited pays no dividend, so the DDM model does not apply and a covered-call holder earns only the premium and any price gain. Revenue comes mainly from Service revenue 50%, Colocation services 45%, Managed service and others 5% (fiscal year FY2025).

Institutional ownership scores 7/10, insider activity 1/10 and Congressional trading 5/10 on the GLS smart-money scales.

Piotroski F-score5 / 9ROIC1.3%
GLS Moat2.2 / 10ROE3.5%
Debt / equity1.77ROA1.2%
Free-cash-flow yield-2.4%Payout ratio0%
Institutions7 / 10Insiders · Congress1 · 5 / 10

Wheel Score 73: Good

GDS scores 73 out of 100 on the Wheel Score (Good band, 65-79). The score blends the margin of safety (Value, 23/25), Piotroski health (11/20), the GLS moat (3/15), the option premium on offer (17/20) and how easily the stock trades (19/20). Moat (3/15) is the part holding the score back.

Implied volatility is 72% on the near-the-money contracts 20-60 days out - above the 60% ceiling of the sweet spot. Premiums are large, but the Wheel Score tapers the Premium points (17 of 20) because volatility this high usually comes with a reason. The option chain is deep: 120,695 contracts of open interest across all expiries, which means tight fills at most strikes.

Volume runs at 4.5M shares a day on a market cap of $4.9B, with a beta of 0.42 - a low beta, so day-to-day moves are smaller than the market's; the Stability part of the Wheel Score gives that 19 of 20.

PartPointsFrom
Value23 / 2525% margin of safety
Health11 / 20Piotroski 5/9
Moat3 / 15moat 2.2/10
Premium17 / 20implied volatility 72%
Stability19 / 204.5M shares/day, $4.9B cap, beta 0.42

The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls; it is updated nightly and is not a recommendation. The walkthrough lesson shows how the score fits into a trade, start to finish.

Upcoming events

The next earnings report is due on 18 Nov 2026 (before the open), 33 days away; a 30-45-day put sold today would expire after it, which is worth weighing against the premium.

Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.

Similar stocks in Information Technology Services

The 12 companies below are the closest to GDS Holdings Limited by market cap within the Information Technology Services industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.

StockCloseFair valueMoSWheelMkt cap
NSIT
Insight Enterprises, Inc.
158.90146.13-9%63Fair$4.7B
PSN
Parsons Corporation
42.7964.83+34%81Prime$4.6B
MAAS
Maase Inc.
12.6118.74+33%39No options$5.5B
SAIC
Science Applications International Corporation
131.57171.60+23%81Prime$5.5B
CIFR
Cipher Mining Inc.
10.04--36Weak$4.2B
EXLS
ExlService Holdings, Inc.
39.1043.79+11%87Prime$5.9B
APLD
Applied Digital Corp.
20.39--45Weak$6.2B
INGM
Ingram Micro Holding Corporation
26.9821.77-24%57Fair$6.2B
EPAM
EPAM Systems, Inc.
122.26131.99+7%82Prime$6.3B
G
Genpact Limited
37.5968.55+45%93Prime$6.4B
KD
Kyndryl Holdings, Inc.
13.1990.61+85%87Prime$2.9B
JKHY
Jack Henry & Associates, Inc.
156.47140.31-12%71Good$11.0B

⚖ Compare GDS with 7 of them   All Technology stocks →

Screen the whole market the same way

A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the same eight-rule screen, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.

Start free See the Sunday Scan

Questions about GDS

Is GDS undervalued right now?

By the GLS models, moderately: at 25.32 the stock trades 25% below the average fair value of 33.66 (data as of 16 Oct 2026).

What is the Wheel Score of GDS and what does it mean?

GDS scores 73 out of 100 (Good). The Wheel Score blends the margin of safety (25 points), Piotroski health (20), the GLS moat (15), the option premium on offer (20) and trading stability (20) into one number that ranks stocks for the wheel strategy - selling cash-secured puts, then covered calls if assigned. 80 and above is Prime, 65-79 Good, 50-64 Fair, under 50 Weak.

What is the GLS fair value for GDS?

33.66 per share as of 16 Oct 2026 - the simple average of the 6 valuation models (out of nine: DCF, Graham Number, Graham Growth, Lynch, GLS Growth, 10 Cap, Payback Time, DDM and EPV) that produced a positive value. The models run every night on the latest filings; the Quote page lets you switch any of them off and add a margin of safety of your own.

When does GDS Holdings Limited report earnings next?

The next earnings report is due on 18 Nov 2026 (before the open), 33 days from the data date of 16 Oct 2026. The Calendars page lists every upcoming report with its time of day.

Does GDS have listed options, and how liquid are they?

Yes. The nightly snapshot found 460 listed contracts with 120,695 open interest across all expiries and implied volatility of 72% on the near-the-money contracts. The Options scanner lists the cash-secured put and covered call set-ups with premium and annualised yield worked out.

Data as of 16 Oct 2026: prices and fundamentals from Financial Modeling Prep, option data from Polygon; valuations, scores and the Wheel Score by GLS Equity's models, run nightly. Prices in USD; the close shown is the previous session's. Everything on this page is general information produced by automated models from third-party data - not a recommendation to buy, sell or trade any security or option, and not financial advice. Past performance is not indicative of future results. GLS Equity provides data and tools, not financial advice.