DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Gates Industrial Corporation plc (GTES)

Industrials | Industrial - Machinery

Today's Price

$25.45

Today's Fair Value

$22.38 -12.06%

Margin of Safety

-13.72%

Projected Value (5Y)

$36.05 +41.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.82% | CAGR (5y): 20.15%

Diluted Shares Growth Rate

Regression: -0.74% | CAGR (5y): -2.26%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.4x)

Discount Rate