EN DE

Gateway Mining Limited (GML) Fair Value & Analysis

Basic Materials · AU · Market cap A$111M

GM Gateway Mining Limited GML · AU
PriceA$0.0750
Fair ValueA$0.0255
Upside-66.0%
Quality32/100
Watch Gateway Mining Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
negative free cash flow
Trails peers (1/7)
Narrow moat 11/100
Evidence: Medium Range A$0.0253 – A$0.0294 Share as image

Fair value as of: Jul 16, 2026

From 11 valuation models · updated 25 days ago

Share price +53.1% over the past month.

Below-average quality, and screening another 66% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$0.0294). The favourable scenario is already priced in.
  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.2500 A$0.0150 Fair Value A$0.0255 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$0.0150 – A$0.2500 · fair‑value band A$0.0253 – A$0.0294 · the A$0.0750 price screens above the A$0.0255 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Gateway Mining Limited (GML) currently trades at A$0.0750, while our model-based Fair Value estimate is A$0.0255, implying the stock looks roughly 66.0% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

It earns a return on equity of -3.5%. The balance sheet holds a net cash position of A$3.7M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$0.0253 (bear case) to A$0.0294 (bull case); at A$0.0750, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 35% below its 52-week high and 200% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -66%, GML screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income A$0.0100 A$0.0100 A$0.0100 76
Gordon GGM A$0.0100 A$0.0200 A$0.0200 70
Growth-Adj P/E A$0.0300 A$0.0500 A$0.0600 68
All 11 models by family
DCF Models
Owner Earnings A$0.0100 A$0.0200 A$0.0300 31
Earnings-Based
Graham-Dodd A$0.0100 A$0.0500 A$0.0700 54
Lynch FV A$0.0300 A$0.0400 A$0.0500 50
PEG = 1.0 A$0.0300 A$0.0400 A$0.0500 46
Dividend Discount
Gordon GGM A$0.0100 A$0.0200 A$0.0200 70
DDM Multi-Stage A$0.0100 A$0.0200 A$0.0200 61
Multiples
P/E Multiple A$0.0100 A$0.0200 A$0.0200 63
P/B Multiple A$0.0100 A$0.0200 A$0.0200 55
Asset-Based
NCAV (Graham) A$0.0100 A$0.0100 A$0.0100 50
Economic Profit
Residual Income A$0.0100 A$0.0100 A$0.0100 76
Growth Earnings
Growth-Adj P/E A$0.0300 A$0.0500 A$0.0600 68

Widest divergence: Growth Earnings (A$0.0500) versus Asset-Based (A$0.0100). Highest evidence: Residual Income (76).

Notify me when GML reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) −A$4.0M
Revenue growth (YoY) -99.5%
Return on equity -3.5%
Free cash flow −A$2.7M FY2025
Operating margin -6,719%
Net cash A$3.7M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 32/100

Of which business quality 38 · Market factors (momentum, volatility) 55

Profitability 39
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 7
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 78
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gateway Mining Limited acquires, explores, and develops mineral resource properties in Western Australia. The company explores for gold and base metal deposits.

Full company description

Gateway Mining Limited acquires, explores, and develops mineral resource properties in Western Australia. The company explores for gold and base metal deposits. Its flagship project is the 100% owned Yandal gold project, which covers an area of 1,780 square kilometers located in the eastern flank of the Yandal Greenstone Belt in the northeastern Yilgarn of Western Australia. Gateway Mining Limited was incorporated in 1957 and is based in Mount Pleasant, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gateway Mining Limited reported revenue of A$156K in FY2025 versus A$50.0K in FY2021, a compound +32.8%/yr. Reported net income was A$2.4M in FY2025.

Growth Quality 43/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$156K
Avg. growth/yr (5Y) 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.
+16.1%
Avg. growth/yr (25Y) 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.
−6.0%
Revenue +32.8%/yr
FY21 A$50.0K
FY22 A$10.0K
FY23 A$42.8K
FY24 −A$188K
FY25 A$156K
Net income
FY21 −A$1.6M
FY22 −A$1.4M
FY23 −A$1.2M
FY24 −A$1.7M
FY25 A$2.4M

GML screens 66% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Gateway Mining Limited Fair Value". https://www.fairvalue-calculator.com/stock/GML

Peer Group

Gold · 259 stocks

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.

Quality Score 32 · Below median
Fair Value upside −66% · Bottom 25%
Return on assets -6% · Below median
Net margin (TTM) 0% · Above median
Revenue growth -100% · Bottom 25%

Valuation Multiples vs Gold median · lower = cheaper

P/B 2.60× · Pricier than median

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Gateway Mining Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Gateway Mining Limited (GML) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$0.0255 versus a price of A$0.0750, about −66% (overvalued).
What is the fair value of GML?
Our model-based fair value for Gateway Mining Limited is A$0.0255 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$0.0750.
What is the quality score of GML?
Gateway Mining Limited has a Quality Score of 32/100. 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 net profit margin of GML?
The net profit margin of Gateway Mining Limited is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Gateway Mining Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.