Gateway Distriparks Limited (GATEWAY) fair value: what the stock is really worth
As of Oct 5, 2026: fair value of Gateway Distriparks Limited ₹101, price ₹51.55, upside +96.2%, quality 64 out of 100. 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
54‑month range ₹47.35 – ₹107.49 · fair‑value band ₹65.65 – ₹133.68 · the ₹51.55 price screens below the ₹101.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Gateway Distriparks in your weekly email
Every Wednesday you see whether Gateway Distriparks 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.
Gateway Distriparks Limited, together with its subsidiaries, provides integrated inter-modal logistics services in India.
Show more
Gateway Distriparks Limited, together with its subsidiaries, provides integrated inter-modal logistics services in India. The company offers various services at its container freight stations, including container yards, customs handling, general warehousing, bonded warehousing, cargo stuffing and de-stuffing, first and last-mile connectivity through own fleet of trailers, empty container handling, container repair, and customized solutions for customers handling carious cargo, as well as value added services, such as palletisation and sheet wrapping, etc. It also provides EXIM rail, domestic rail, road transportation, and reefer services, as well as shipping services to rail. In addition, the company operates a temperature-controlled logistics network. It has a network of inland container depots and container freight stations operating a fleet of rakes and road trailers. The company was formerly known as GatewayRail Freight Limited. Gateway Distriparks Limited was incorporated in 2005 and is based in New Delhi, India.
Stock analysis
Gateway Distriparks Limited (GATEWAY) currently trades at ₹51.55, while our model-based Fair Value estimate is ₹101.14, implying the stock looks roughly 49.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹115.50 per share, and 20 of the 24 models we run sit above the ₹51.55 price.
Bear case: the Asset-Based group reads lowest at ₹30.75, and 4 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹65.65 (bear) to ₹133.68 (bull), the price of ₹51.55 sits below 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 64/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gateway Distriparks Limited reported revenue of ₹22.1B in FY2026 versus ₹13.7B in FY2022, a compound +12.7%/yr. Reported net income was ₹2.6B in FY2026, compounding +3.4%/yr from FY2022.
Key figures
Market cap ₹25.8B (≈ $267M) · P/E ratio 10.5 · P/S ratio 1.22 · EPS (TTM) ₹4.90 · Dividend yield 3.9% · Net margin 11.6% · Return on equity 10.4% · Return on assets (EBIT) 9.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −34% fair-value upside, at 96%, GATEWAY screens cheaper than that median.
Fair Value models
Bear ₹65.65Fair Value ₹101.14Bull ₹133.68
Price ₹51.55 · Upside +96.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹1.50 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.Evidence ⓘEvidence = 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.
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.94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+31.6%
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.
+15.9%
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.
+13.5%
Start year 2021 (pandemic)
Revenue growth 6 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.
+10.2%
’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.
−3.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.5%
Dividend (yield on the price)3.9%
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.15% → 15%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
+0.7%
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.
+8.2%
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 −3.3% a year for the price and +3.9% for the forecasts.
Compare Gateway Distriparks Limited with another stock
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.Integrated Freight & Logistics · 209 stocks
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.
Is Gateway Distriparks Limited (GATEWAY) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹101.14 versus a price of ₹51.55, about +96% upside (undervalued).
What is the fair value of GATEWAY?
Our model-based fair value for Gateway Distriparks Limited is ₹101.14 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹51.55.
What is the quality score of GATEWAY?
Gateway Distriparks Limited has a Quality Score of 64/100. 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 Gateway Distriparks Limited (GATEWAY)?
Our model-based price target is the fair value of ₹101.14 (as of Oct 3, 2026) from 24 valuation models. Cautious scenario ₹65.65, optimistic scenario ₹133.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Gateway Distriparks Limited stock forecast for 2026?
Our models put fair value at ₹101.14, about +96% upside versus a price of ₹51.55 (undervalued). Cautious scenario ₹65.65, optimistic scenario ₹133.68. The calculation is refreshed regularly with new filings.
What is the revenue of Gateway Distriparks Limited (GATEWAY)?
Gateway Distriparks Limited reported trailing-twelve-month revenue of about ₹22.1B (latest available figure, as of Oct 3, 2026).
Does Gateway Distriparks Limited pay a dividend?
Gateway Distriparks Limited currently shows a dividend yield of about 3.88% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Gateway Distriparks Limited (GATEWAY)?
For today's price to be fair in a discounted-cash-flow model, Gateway Distriparks Limited would have to grow free cash flow by +0.7 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.5 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of GATEWAY use?
Our models discount Gateway Distriparks Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.20, 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 Gateway Distriparks Limited that is +0.7 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has Gateway Distriparks Limited (GATEWAY) delivered so far?
Over the past 5 years revenue at Gateway Distriparks Limited grew +13.5 % a year. The price currently implies +0.7 % per year free-cash-flow growth a 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 Gateway Distriparks Limited (GATEWAY) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into Gateway Distriparks Limited (+0.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gateway Distriparks Limited (GATEWAY)?
The free-cash-flow yield on the price is 13.69 %: that much free cash flow Gateway Distriparks Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gateway Distriparks Limited (GATEWAY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gateway Distriparks Limited it is ₹101.14 per share (as of Oct 3, 2026), against a price of ₹51.55. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Gateway Distriparks Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, GATEWAY trades below its calculated fair value: price ₹51.55, fair value ₹101.14, a gap of about +96% (undervalued). 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 GATEWAY?
No. The price is what the market pays today (₹51.55); the fair value is what the company's own numbers justify (₹101.14). For Gateway Distriparks Limited the two are ₹49.59 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gateway Distriparks Limited worth?
The market values Gateway Distriparks Limited at about ₹25.8B (market capitalisation, as of Oct 3, 2026). Per share that is ₹51.55; our models calculate a fair value of ₹101.14 per share.
What do the bullish and bearish scenarios say about GATEWAY?
Our models span a range for Gateway Distriparks Limited: cautious scenario ₹65.65, base ₹101.14, optimistic ₹133.68 per share (as of Oct 3, 2026, price ₹51.55). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GATEWAY?
Gateway Distriparks Limited trades at a price-to-earnings ratio of 10.5 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹101.14 is built from several models across several years. Other multiples: P/B 1.1, P/S 1.2, EV/EBITDA 5.6.
How solid is the balance sheet of Gateway Distriparks Limited (GATEWAY)?
Balance-sheet figures for Gateway Distriparks Limited (as of Oct 3, 2026): return on equity 10.4%, debt of 0.09 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is GATEWAY from its 52-week high?
Gateway Distriparks Limited trades at ₹51.55, about 16% below its 52-week high of ₹61.41 and 9% above the low of ₹47.35 (as of Oct 5, 2026). Distance from the high says nothing about value: that is what the fair value of ₹101.14 is for.
Which stocks are comparable to Gateway Distriparks Limited?
From the same area (Industrials) we also value United Parcel Service, Inc, Deutsche Post AG, FedEx Corporation, DSV A/S, 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 Gateway Distriparks Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹51.55, calculated fair value ₹101.14 (+96%), Quality Score 64/100, from 24 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 GATEWAY calculated?
We run Gateway Distriparks Limited through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹101.14, 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. Gateway Distriparks Limited currently trades 49 % below its own fair value, and the market average says nothing about that. 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 Gateway Distriparks Limited (GATEWAY)?
The closing price on Oct 5, 2026 was ₹51.55. Our model-based fair value is ₹101.14, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gateway Distriparks Limited right now?
The price is below even our cautious bear case (₹65.65). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (₹65.65 to ₹133.68) leaves room in how you read the outcome.
Key figures of Gateway Distriparks Limited
How large is the market capitalisation of Gateway Distriparks Limited (GATEWAY)?
The market capitalisation of Gateway Distriparks Limited is ₹25.8B (≈ $267M). 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 Gateway Distriparks Limited (GATEWAY)?
The price-to-sales ratio of Gateway Distriparks Limited is 1.22 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gateway Distriparks Limited (GATEWAY)?
Earnings per share at Gateway Distriparks Limited are ₹4.90 (price ÷ EPS = P/E 10.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Gateway Distriparks Limited (GATEWAY)?
The dividend yield of Gateway Distriparks Limited is 3.9% (payout 40.8%). 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 Gateway Distriparks Limited (GATEWAY)?
The net margin of Gateway Distriparks Limited is 11.6% (fiscal year 2026). 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 Gateway Distriparks Limited (GATEWAY)?
The return on equity (ROE) of Gateway Distriparks Limited is 10.4% (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 Gateway Distriparks Limited (GATEWAY)?
On an EBIT basis the return on assets of Gateway Distriparks Limited is 9.7% (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 Gateway Distriparks Limited (GATEWAY)?
The operating margin of Gateway Distriparks Limited is 14.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gateway Distriparks Limited (GATEWAY)?
Revenue at Gateway Distriparks Limited is growing −0.2% versus a year earlier (3y avg +15.9%). 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 Gateway Distriparks Limited (GATEWAY)?
Earnings per share at Gateway Distriparks Limited are growing −18.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Gateway Distriparks Limited (GATEWAY) carry?
The net debt of Gateway Distriparks Limited is ₹2.7B (fiscal year 2026, ≈ 0.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Gateway Distriparks Limited in the live analysis
One click puts Gateway Distriparks Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
