Gabriel India Limited (GABRIEL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Gabriel India Limited stock ₹211, price ₹1,420, that is 85.1% below the price, quality 42 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 11, 2026.
How to read this chart
60‑month range ₹102.08 – ₹1,584 · fair‑value band ₹112.43 – ₹293.79 · the ₹1,420 price screens above the ₹211.10 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Gabriel India in your weekly email
Every Wednesday you see whether Gabriel India is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Gabriel India Limited manufactures and sells of ride control products to the automotive industry in India, the Netherlands, and internationally.
Show moreShow less
The company provides canister shock absorbers, telescopic front forks, inverted front forks, floating piston shock absorbers, mono-tube and twin-tube shock absorbers, semi-active front forks, semi-active shock absorbers, semi-active suspension, mono shox, rear shock absorbers, strut assemblies, FSD suspension, and axle, cabin, and seat dampers.
It also offers double-acting hydraulic shock absorbers for conventional coaches, shock absorbers for EMU/MEMU/DMU coaches, dampers for diesel locomotives, dampers for rajdhani and shatabdi coaches, dampers for ICF Train 18 - Vande Bharat coaches, and dampers for electric locomotives.
In addition, the company provides macpherson struts, gas springs, brake pads, drive shafts, suspension parts, suspension and strut bush kits, OC springs, coolants, brake fluids, front fork components, oil seals, front fork oil, wheel rims, alloy wheels, spokes, cone sets, and trailing arms, as well as mountain bikes and modern e-bikes.
Further, it offers tubes, piston rods, and sinter parts. The company sells its products through carrying and forwarding agents, retailers, and distributors. It also exports its products. The company was incorporated in 1961 and is headquartered in Pune, India.
Gabriel India Limited operates as a subsidiary of Asia Investments Private Limited.
Stock analysis
Gabriel India Limited (GABRIEL) currently trades at ₹1,420, while our model-based Fair Value estimate is ₹211.10, 85% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹276.85 per share, and 0 of the 26 models we run sit above the ₹1,420 price.
Bear case: the Asset-Based group reads lowest at ₹22.09, and 26 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹112.43 (bear) to ₹293.79 (bull), the price of ₹1,420 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gabriel India Limited reported revenue of ₹46.7B in FY2026 versus ₹23.1B in FY2022, a compound +19.2%/yr. Reported net income was ₹2.5B in FY2026, compounding +29.6%/yr from FY2022.
Key figures
Market cap ₹252B (≈ $2.7B) Mid · P/E ratio 66.7 · P/S ratio 4.88 · EPS (TTM) ₹21.28 · Dividend yield 0.3% · Net margin 5.3% · Return on equity 15.2% · Return on assets (EBIT) 12.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 73% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at −85%, GABRIEL screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹22.09 to ₹460.81). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear₹112.43Fair Value ₹211.10Bull₹293.79
Price ₹1,420 · Downside -85.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹10.13 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF₹87.42₹145.14₹236.0879
Growth DCF₹85.54₹134.62₹206.2377
Owner Earnings₹86.63₹143.76₹233.7875
All 26 models by family
DCF Models
FCF DCF₹87.42₹145.14₹236.0879
Owner Earnings₹86.63₹143.76₹233.7875
5Y Revenue Exit₹137.15₹255.22₹421.2670
5Y EBITDA Exit₹156.75₹296.85₹478.5873
5Y P/E Exit₹163.44₹311.06₹485.8869
10Y Revenue Exit₹111.70₹210.82₹372.6364
10Y EBITDA Exit₹128.22₹238.80₹417.1666
10Y P/E Exit₹132.27₹248.35₹422.8261
Earnings-Based
Graham-Dodd₹89.52₹460.81₹637.0164
Lynch FV₹142.24₹203.21₹264.1761
PEG = 1.0₹142.24₹203.21₹264.1757
EPV₹111.72₹125.45₹136.8274
Dividend Discount
Gordon GGM₹27.55₹48.83₹66.2968
DDM Multi-Stage₹27.55₹45.00₹52.2667
Multiples
P/E Multiple₹217.21₹289.62₹362.0263
P/S Multiple₹167.85₹223.80₹279.7458
P/B Multiple₹194.88₹259.84₹324.8055
EV/EBIT₹240.84₹320.17₹399.5066
EV/EBITDA₹208.52₹277.08₹345.6467
EV/Revenue₹163.27₹232.03₹300.7853
Asset-Based
NCAV (Graham)₹14.58₹22.09₹27.6254
Growth DCF
Growth DCF₹85.54₹134.62₹206.2377
Rev-Margin DCF₹137.15₹250.10₹400.8371
Economic Profit
Residual Income₹73.23₹97.37₹151.9274
ROIC Compounder₹123.71₹156.56₹196.8872
Growth Earnings
Growth-Adj P/E₹193.80₹276.85₹359.9167
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+16.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.7%
Start year 2021 (pandemic). Over 10 years: +12.5% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+19.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.3%
Dividend (yield on the price)0.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.19.3% vs 10.5%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 7%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+60.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+14.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +54.4% a year for the price and +10.2% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 669 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−85.1% · Bottom 25%
Profitability
Return on equity (12 months)15.2% · Top 25%
Return on assets10.4% · Top 25%
Net margin (12 months)5.3% · Above median
Operating margin (12 months)6.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)36.2% · Top 25%
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Gabriel India Limited Fair Value". https://www.fairvalue-calculator.com/stock/GABRIEL
Frequently asked questions
Is Gabriel India Limited (GABRIEL) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of ₹211.10 versus a price of ₹1,420, about 85% lower (overvalued).
What is the fair value of GABRIEL?
Our model-based fair value for Gabriel India Limited is ₹211.10 (as of Nov 11, 2026), built from audited fundamentals. The current price: ₹1,420.
What is the quality score of GABRIEL?
Gabriel India Limited has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Gabriel India Limited (GABRIEL)?
Our model-based price target is the fair value of ₹211.10 (as of Nov 11, 2026) from 26 valuation models. Cautious scenario ₹112.43, optimistic scenario ₹293.79. It is a calculation from audited fundamentals, not an analyst target.
What is the Gabriel India Limited stock forecast for 2026?
Our models put fair value at ₹211.10, about 85% lower versus a price of ₹1,420 (overvalued). Cautious scenario ₹112.43, optimistic scenario ₹293.79. The calculation is refreshed regularly with new filings.
What is the revenue of Gabriel India Limited (GABRIEL)?
Gabriel India Limited reported trailing-twelve-month revenue of about ₹51.6B (latest available figure, as of Nov 11, 2026).
Does Gabriel India Limited pay a dividend?
Gabriel India Limited currently shows a dividend yield of 0.34% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Gabriel India Limited (GABRIEL) and when is the ex-dividend date?
Gabriel India Limited pays a dividend of ₹4.85 per share a year, a dividend yield of 0.3%. The last ex-dividend date was Nov 6, 2026. A dividend has been paid every year since at least 2005. The payout ratio is 22.8% of earnings. Free cash flow covers the dividend 1.41 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Gabriel India Limited (GABRIEL)?
For today's price to be fair in a discounted-cash-flow model, Gabriel India Limited would have to grow free cash flow by +60.7 % per year for five years (discount rate 11.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.7 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of GABRIEL use?
Our models discount Gabriel India Limited at 11.3 %: a base by market capitalisation (mid), damped by beta 0.66, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Gabriel India Limited that is +60.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.3 %) and the same formula as our fair value.
How much growth has Gabriel India Limited (GABRIEL) delivered so far?
Over the past 5 years revenue at Gabriel India Limited grew +22.7 % a year. The price currently implies free-cash-flow growth of +60.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Gabriel India Limited (GABRIEL) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Gabriel India Limited (+60.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gabriel India Limited (GABRIEL)?
The free-cash-flow yield on the price is 0.52 %: that much free cash flow Gabriel India Limited produces per unit of market value. When it exceeds the discount rate of our models (11.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gabriel India Limited (GABRIEL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gabriel India Limited it is ₹211.10 per share (as of Nov 11, 2026), against a price of ₹1,420. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Gabriel India Limited stock overvalued or undervalued in 2026?
As of Nov 11, 2026, GABRIEL trades above its calculated fair value: price ₹1,420, fair value ₹211.10, a gap of about −85% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of GABRIEL?
No. The price is what the market pays today (₹1,420); the fair value is what the company's own numbers justify (₹211.10). For Gabriel India Limited the two are ₹1,209 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gabriel India Limited worth?
The market values Gabriel India Limited at about ₹252B (market capitalisation, as of Nov 11, 2026). Per share that is ₹1,420; our models calculate a fair value of ₹211.10 per share.
What do the bullish and bearish scenarios say about GABRIEL?
Our models span a range for Gabriel India Limited: cautious scenario ₹112.43, base ₹211.10, optimistic ₹293.79 per share (as of Nov 11, 2026, price ₹1,420). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GABRIEL?
Gabriel India Limited trades at a price-to-earnings ratio of 66.7 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹211.10 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings: 21.5. Other multiples: P/B 18.4, P/S 4.9, EV/EBITDA 55.7.
How solid is the balance sheet of Gabriel India Limited (GABRIEL)?
Balance-sheet figures for Gabriel India Limited (as of Nov 11, 2026): return on equity 15.2%, debt of 0.03 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is GABRIEL from its 52-week high?
Gabriel India Limited trades at ₹1,420, about 10% below its 52-week high of ₹1,584 and 73% above the low of ₹821.40 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹211.10 is for.
Which stocks are comparable to Gabriel India Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Gabriel India Limited stock attractive at the current price?
The data as of Nov 11, 2026: price ₹1,420, calculated fair value ₹211.10 (−85%), Quality Score 42/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of GABRIEL calculated?
We run Gabriel India Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹211.10 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Gabriel India Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Gabriel India Limited (GABRIEL)?
The closing price on Nov 9, 2026 was ₹1,420. Our model-based fair value is ₹211.10, about 85% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gabriel India Limited right now?
The price sits above even our optimistic bull case (₹293.79). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (₹112.43 to ₹293.79). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Gabriel India Limited (GABRIEL) come from?
Earnings per share at Gabriel India Limited grew +12.5 % a year from 2015 to 2026. Broken into its drivers: revenue per share +11.0 %, EBIT margin +0.7 %, tax rate +0.0 %, residual (interest, one-offs) +0.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Gabriel India Limited
How large is the market capitalisation of Gabriel India Limited (GABRIEL)?
The market capitalisation of Gabriel India Limited is ₹252B (≈ $2.7B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Gabriel India Limited (GABRIEL)?
The price-to-sales ratio of Gabriel India Limited is 4.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gabriel India Limited (GABRIEL)?
Earnings per share at Gabriel India Limited are ₹21.28 (price ÷ EPS = P/E 66.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Gabriel India Limited (GABRIEL)?
The dividend yield of Gabriel India Limited is 0.3% (payout 22.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Gabriel India Limited (GABRIEL)?
The net margin of Gabriel India Limited is 5.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Gabriel India Limited (GABRIEL)?
The return on equity (ROE) of Gabriel India Limited is 15.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Gabriel India Limited (GABRIEL)?
On an EBIT basis the return on assets of Gabriel India Limited is 12.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Gabriel India Limited (GABRIEL)?
The operating margin of Gabriel India Limited is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gabriel India Limited (GABRIEL)?
Revenue at Gabriel India Limited is growing +36.2% versus a year earlier (3y avg +16.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Gabriel India Limited (GABRIEL)?
Earnings per share at Gabriel India Limited are growing +41.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Gabriel India Limited (GABRIEL) hold?
Gabriel India Limited holds more cash than debt, ₹545M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Gabriel India Limited in the live analysis
One click puts Gabriel India Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 11, 2026