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: $32.00 DETAILS
HIGH: $34.00
LOW: $28.00
MEDIAN: $33.00
CONSENSUS: $32.00
UPSIDE: 23.27%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 80.3% above fair value
Current Price $25.96
Bear Case $11.52 55.6% downside ($11.52 - $25.96) / $25.96 = -55.6% $0.96 × 12x P/E
Fair Value $14.40 44.5% downside ($14.40 - $25.96) / $25.96 = -44.5% $0.96 × 15x P/E
Bull Case $17.28 33.4% downside ($17.28 - $25.96) / $25.96 = -33.4% $0.96 × 18x P/E

Adjust Assumptions

15.0x
0.96$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 27.0x

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) $32.00
Analyst Range $28.00 – $34.00
Divergence from AlphaVal 55%

Warnings

Wall Street's average price target is $32.00 (from 15 analysts). Our estimate is 55% 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