Gates Industrial Corp plc (GTES)
General Industrial Machinery & Equipment · Industrials · $4.9B
Intrinsic Value (Consensus)
$15.12
Current Price
$19.20
Margin of Safety
-21.3%
21.3% Above Intrinsic Value
Value: $15
Price: $19
Valuation Model Estimates
Current Price: $19.20
DCF (Discounted Cash Flow)
$74.79
Graham Number
$16.84
Earnings Power Value
$9.32
Relative Value (P/E)
$19.20
Dividend Discount Model
Not applicable
—
Consensus Value
$15.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.96
- EPS (Forward)
- $1.15
- Book Value
- $13.13
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.5%
- Debt/Equity
- 67%
- Revenue Growth
- 1.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance