As of 2025-06-03, the Intrinsic Value of Gateway Distriparks Ltd (GDL.NS) is 172.09 INR. This GDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 285.90 INR, the upside of Gateway Distriparks Ltd is -39.80%.
The range of the Intrinsic Value is 131.80 - 240.09 INR
Based on its market price of 285.90 INR and our intrinsic valuation, Gateway Distriparks Ltd (GDL.NS) is overvalued by 39.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.80 - 240.09 | 172.09 | -39.8% |
| DCF (Growth 10y) | 165.04 - 278.53 | 207.84 | -27.3% |
| DCF (EBITDA 5y) | 135.39 - 222.91 | 177.64 | -37.9% |
| DCF (EBITDA 10y) | 162.72 - 254.76 | 205.01 | -28.3% |
| Fair Value | 67.91 - 67.91 | 67.91 | -76.25% |
| P/E | 129.40 - 254.40 | 190.04 | -33.5% |
| EV/EBITDA | 139.21 - 316.62 | 221.32 | -22.6% |
| EPV | 77.62 - 108.33 | 92.97 | -67.5% |
| DDM - Stable | 72.84 - 150.08 | 111.46 | -61.0% |
| DDM - Multi | 120.41 - 179.08 | 143.09 | -50.0% |
| Market Cap (mil) | 35,690.61 |
| Beta | 1.01 |
| Outstanding shares (mil) | 124.84 |
| Enterprise Value (mil) | 41,478.02 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.60% |
| Cost of Debt | 11.11% |
| WACC | 13.76% |