Gateway Distriparks Fair Value

Average Fair Value

₹96.1

Current Market Price: ₹55.31

+73.74% Price Difference

Gateway Distriparks (GATEWAY) average fair value is ₹96.1 across 8 valuation models — P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Earnings Growth Model (PEG), Peter Lynch Fair Value, Benjamin Graham Number, Discounted Cash Flow (DCF), vs a current market price of ₹55.31 (+73.74%), fair value range ₹30.16–₹272.45. See Gateway Distriparks P/B valuation to compare market price against book value per share.

Fair Value Analysis Export

GATEWAY Fair Value vs Current Price — Valuation Summary

GATEWAY average fair value, fair value range, price gap and valuation status across 8 models: P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Earnings Growth Model (PEG), Peter Lynch Fair Value, Benjamin Graham Number, Discounted Cash Flow (DCF). For live price and a broader fundamental view, visit GATEWAY share price screener.

Average Fair Value

₹96.1

Current Market Price

₹55.31

Price Difference

₹40.79

Percentage Difference

+73.74%

Fair Value Range

₹30.16 - ₹272.45

Methods Used

Analysis based on 8 valuation methods: P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Earnings Growth Model (PEG), Peter Lynch Fair Value, Benjamin Graham Number, Discounted Cash Flow (DCF)

P/E Based Valuation

Current EPS ₹1.22

Sector Avg P/E 39.16

Historical Avg P/E N/A

Average Fair Value

₹30.16

P/B Based Valuation

Book Value/Share ₹45.86

Sector Avg P/B 5.83

Historical Avg P/B N/A

Average Fair Value

₹168.08

Price-to-Sales Valuation

Revenue/Share ₹10.55

Sector Avg P/S 3.0

Fair Value

₹31.64

Asset-Based Valuation

Book Value/Share ₹45.86

Liquidation Value/Share ₹49.31

Fair Value

₹45.86

Earnings Growth Model (PEG)

Current EPS ₹1.22

Growth Rate 49.7%

Fair P/E Ratio 49.7

Fair Value

₹60.64

Peter Lynch Fair Value

Current EPS ₹5.12

Growth Rate 49.7%

Dividend Yield 3.51%

Lynch Factor 53.21

Fair P/E Ratio 53.21

Data Source Quarterly Data (5 years)

Fair Value (Lynch Factor Adjusted)

₹272.45

Benjamin Graham Number

Current EPS ₹1.22

Book Value/Share ₹45.86

Graham Multiplier 22.5

Current P/E 10.97

Graham Criteria 2/3

Graham Number

₹35.48

Criteria Met: P/E ≤ 15, P/B ≤ 1.5

Discounted Cash Flow (DCF)

Current FCF ₹385.0 Cr

FCF Growth Rate 5.74%

Discount Rate 10.0%

Terminal Growth 3.0%

Enterprise Value ₹6361.59 Cr

DCF Fair Value

₹124.46

GATEWAY Fair Value Analysis — Data Sources & Coverage

Gateway Distriparks financial data sources, valuation methods applied and sector benchmarks used — 2026 financial year. Examine GATEWAY earnings for recent quarterly revenue, profit and EPS trends.

Methods Used

Data Year

2026

Sector

Logistics & Cargo

Available Data Sources: Financial statements, dividend history, balance sheet data , sector comparisons.

Data Currency: Financial data is from the current year (2026).

GATEWAY vs Logistics & Cargo Sector Peers — P/E, P/B & Market Cap

Gateway Distriparks P/E ratio, P/B ratio and market capitalisation vs Logistics & Cargo sector peers — relative valuation comparison.

Company	Symbol	P/E Ratio	P/B Ratio	Market Cap (₹ Cr)
Jayesh Logistics	JAYESH	-	-	₹147
Brace Port Logistics	BRACEPORT	9.08	1.56	₹61
Lancer Container Lines	LANCER	-9.25	0.51	₹352
Blue Water Logistics	BLUEWATER	14.77	4.67	₹305
Dhillon Freight Carrier	DHILLON	-	0.97	₹15

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.