GTES
Gates Industrial Corporation PLC
Price:  
22.15 
USD
Volume:  
1,959,986.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTES Intrinsic Value

16.10 %
Upside

What is the intrinsic value of GTES?

As of 2025-05-20, the Intrinsic Value of Gates Industrial Corporation PLC (GTES) is 25.72 USD. This GTES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.15 USD, the upside of Gates Industrial Corporation PLC is 16.10%.

The range of the Intrinsic Value is 18.92 - 38.50 USD

Is GTES undervalued or overvalued?

Based on its market price of 22.15 USD and our intrinsic valuation, Gates Industrial Corporation PLC (GTES) is undervalued by 16.10%.

22.15 USD
Stock Price
25.72 USD
Intrinsic Value
Intrinsic Value Details

GTES Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.92 - 38.50 25.72 16.1%
DCF (Growth 10y) 21.84 - 40.78 28.49 28.6%
DCF (EBITDA 5y) 21.11 - 29.53 25.39 14.6%
DCF (EBITDA 10y) 23.55 - 33.33 28.28 27.7%
Fair Value 21.04 - 21.04 21.04 -5.01%
P/E 19.31 - 28.10 23.09 4.3%
EV/EBITDA 21.42 - 29.40 25.02 13.0%
EPV 15.58 - 21.84 18.71 -15.5%
DDM - Stable 5.29 - 12.77 9.03 -59.2%
DDM - Multi 11.21 - 21.72 14.85 -32.9%

GTES Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,708.28
Beta 1.52
Outstanding shares (mil) 257.71
Enterprise Value (mil) 7,407.78
Market risk premium 4.60%
Cost of Equity 10.54%
Cost of Debt 5.27%
WACC 8.81%