As of 2024-12-11, the Intrinsic Value of Gates Industrial Corporation PLC (GTES) is
24.89 USD. This GTES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.35 USD, the upside of Gates Industrial Corporation PLC is
11.40%.
The range of the Intrinsic Value is 17.46 - 39.92 USD
24.89 USD
Intrinsic Value
GTES Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.46 - 39.92 |
24.89 |
11.4% |
| DCF (Growth 10y) |
20.17 - 41.80 |
27.40 |
22.6% |
| DCF (EBITDA 5y) |
20.26 - 27.81 |
23.72 |
6.1% |
| DCF (EBITDA 10y) |
22.38 - 31.76 |
26.59 |
19.0% |
| Fair Value |
21.71 - 21.71 |
21.71 |
-2.86% |
| P/E |
20.01 - 23.50 |
22.32 |
-0.2% |
| EV/EBITDA |
20.84 - 29.42 |
24.66 |
10.4% |
| EPV |
15.63 - 23.16 |
19.39 |
-13.2% |
| DDM - Stable |
5.59 - 14.31 |
9.95 |
-55.5% |
| DDM - Multi |
10.99 - 22.32 |
14.77 |
-33.9% |
GTES Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,692.99 |
| Beta |
1.06 |
| Outstanding shares (mil) |
254.72 |
| Enterprise Value (mil) |
7,496.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.17% |
| Cost of Debt |
5.30% |
| WACC |
8.51% |