Gates Industrial Corporation plc logo GTES - Gates Industrial Corporation plc

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 5
SELL 0
STRONG
SELL
0
| PRICE TARGET: $31.40 DETAILS
HIGH: $34.00
LOW: $28.00
MEDIAN: $33.00
CONSENSUS: $31.40
UPSIDE: 17.74%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 85.2% above fair value
Current Price $26.67
Bear Case $11.52 56.8% downside ($11.52 - $26.67) / $26.67 = -56.8% $0.96 × 12x P/E
Fair Value $14.40 46.0% downside ($14.40 - $26.67) / $26.67 = -46.0% $0.96 × 15x P/E
Bull Case $17.28 35.2% downside ($17.28 - $26.67) / $26.67 = -35.2% $0.96 × 18x P/E

Adjust Assumptions

15.0x
0.96$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 27.8x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $0.96, the base-case value is $14.40 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (15 analysts) $31.40
Analyst Range $28.00 – $34.00
Divergence from AlphaVal 54%

Warnings

ℹ Wall Street's average price target is $31.40 (from 15 analysts). Our estimate is 54% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples