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