Gateway Distriparks Ltd
NSE:GATEWAY
Intrinsic Value
The intrinsic value of one GATEWAY stock under the Base Case scenario is 83.59 INR. Compared to the current market price of 60.53 INR, Gateway Distriparks Ltd is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gateway Distriparks Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Gateway Distriparks Ltd
Balance Sheet Decomposition
Gateway Distriparks Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 431.6m |
Receivables | 1.8B |
Other Current Assets | 164.7m |
Non-Current Assets | 24.4B |
Long-Term Investments | 2.5B |
PP&E | 15.8B |
Intangibles | 3.6B |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Gateway Distriparks Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Gateway Distriparks Ltd
Revenue
|
11.5B
INR
|
Cost of Revenue
|
-7.3B
INR
|
Gross Profit
|
4.1B
INR
|
Operating Expenses
|
-2.1B
INR
|
Operating Income
|
2B
INR
|
Other Expenses
|
3.6B
INR
|
Net Income
|
5.6B
INR
|
GATEWAY Profitability Score
Profitability Due Diligence
Gateway Distriparks Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Gateway Distriparks Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
GATEWAY Solvency Score
Solvency Due Diligence
Gateway Distriparks Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Gateway Distriparks Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GATEWAY Price Targets Summary
Gateway Distriparks Ltd
According to Wall Street analysts, the average 1-year price target for GATEWAY is 98.74 INR with a low forecast of 78.78 INR and a high forecast of 131.25 INR.
Dividends
Current shareholder yield for GATEWAY is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one GATEWAY stock under the Base Case scenario is 83.59 INR.
Compared to the current market price of 60.53 INR, Gateway Distriparks Ltd is Undervalued by 28%.