EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Gateway Mining Ltd (GML) fair value: what the stock is really worth

We calculate from audited financials what Gateway Mining Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Basic Materials · AU · ISIN AU000000GML2

GM Thin data Sep 13, 2026

Gateway Mining Ltd

GML · AU

Weakest SetupStrongly overvalued and low quality.

!Fair value A$0.0159 · Strongly overvalued (−82%)
!Quality 32/100
!Mixed Growth (revenue 5y +16.1 %/yr)
!negative free cash flow
!Trails peers (0/4)
!Narrow moat 11/100
!Evidence only low, so the estimate is less certain
Watch Gateway Mining Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

A$0.2100 A$0.0150 Fair Value A$0.0159 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.

How to read this chart

60‑month range A$0.0150 – A$0.2100 · fair‑value band A$0.0159 – A$0.0235 · the A$0.0890 price screens above the A$0.0159 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 13, 2026.

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

Company profile

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

Show more

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.

Stock analysis

Gateway Mining Ltd (GML) currently trades at A$0.0890, while our model-based Fair Value estimate is A$0.0159, implying the stock looks roughly 459.6% overvalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of A$0.0500 per share, and 0 of the 11 models we run sit above the A$0.0890 price.

Bear case: the Asset-Based group reads lowest at A$0.0100, and 11 of the 11 models stay below the price. Evidence for this calculation is low.

Scenario range: A$0.0159 (bear) to A$0.0235 (bull), the price of A$0.0890 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 32/100 (below-average quality), in the Basic Materials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Gateway Mining Ltd 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.

Key figures

Market cap A$186M (≈ $133M) · Dividend yield 2.9% · Return on equity −3.5% · Return on assets (EBIT) −4.6% · Operating margin −6,719% · Revenue (TTM) −A$4.0M · Free cash flow −A$2.7M · Net cash A$3.7M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).

What moves the price

The share trades about 23% below its 52-week high and 256% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Basic Materials peers we cover trades at 13% fair-value upside, at −82%, GML screens richer than that median.

Fair Value models

Bear A$0.0159 Fair Value A$0.0159 Bull A$0.0235
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. 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 ⓘ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.
Highest evidence
Residual Income A$0.0100 A$0.0100 A$0.0100 74
Owner Earnings A$0.0100 A$0.0200 A$0.0300 70
Gordon GGM A$0.0100 A$0.0200 A$0.0200 67
All 11 models by family
DCF Models
Owner Earnings A$0.0100 A$0.0200 A$0.0300 70
Earnings-Based
Graham-Dodd A$0.0100 A$0.0500 A$0.0700 61
Lynch FV A$0.0300 A$0.0400 A$0.0500 60
PEG = 1.0 A$0.0300 A$0.0400 A$0.0500 56
Dividend Discount
Gordon GGM A$0.0100 A$0.0200 A$0.0200 67
DDM Multi-Stage A$0.0100 A$0.0200 A$0.0200 65
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 53
Economic Profit
Residual Income A$0.0100 A$0.0100 A$0.0100 74
Growth Earnings
Growth-Adj P/E A$0.0300 A$0.0500 A$0.0600 65

Open the full fair value analysis →

Notify me when GML reaches fair value

Put GML on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 32/100

Of which business quality 38 · Market factors (momentum, volatility) 53

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 6
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 0
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 43/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+16.1%
Revenue growth 25 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.
−6.0%
Profit margin (trend) ⓘ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.
−1,313.4% (2020) → −716.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed

GML screens 460% overvalued. Compare with Newmont Corporation →

Compare Gateway Mining Ltd 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.Gold · 250 stocks

Beats the industry median on 1/6 measures
Overall it trails its industry peers.
Valuation
Quality Score 32 · Below median
Fair Value upside −73% · Bottom 25%
Profitability
Return on assets −6% · Below median
Net margin (TTM) 0% · Bottom 25%
Growth and dividend
Dividend yield (TTM) 2.9% · Top 25%

Valuation Multiplesvs Gold median · lower = cheaper

P/B 4.42× · Pricier than median

Context: sector, industry, market

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

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $128.00 $175.41 +37%
Zijin Mining Group 601899 ¥32.26 ¥57.62 +79%
Agnico Eagle Mines Limited AEM C$278.09 C$313.75 +13%
Barrick Mining Corporation B $43.68 $60.62 +39%
Franco-Nevada Corporation FNV $266.00 $292.60 +10%
Wheaton Precious Metals Corp WPM C$213.75 C$112.10 −48%
AngloGold Ashanti plc AU $104.42 $88.63 −15%
Zijin Gold International Company 2259 HK$160.10 HK$147.86 −8%
Kinross Gold Corporation KGC $29.13 $51.02 +75%
Royal Gold, Inc RGLD $252.28 $277.51 +10%

Explore undervalued stocks

More undervalued Basic Materials stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Gateway Mining Ltd · Fair Value
A$0.0159 −460%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Gateway Mining Ltd Fair Value". https://www.fairvalue-calculator.com/stock/GML

Frequently asked questions

Is Gateway Mining Ltd (GML) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of A$0.0159 versus a price of A$0.0890, about −82% upside (overvalued).
What is the fair value of GML?
Our model-based fair value for Gateway Mining Ltd is A$0.0159 (as of Sep 13, 2026), built from audited fundamentals. The current price: A$0.0890.
What is the quality score of GML?
Gateway Mining Ltd 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 price target for Gateway Mining Ltd (GML)?
Our model-based price target is the fair value of A$0.0159 (as of Sep 13, 2026) from 11 valuation models. Cautious scenario A$0.0159, optimistic scenario A$0.0235. It is a calculation from audited fundamentals, not an analyst target.
What is the Gateway Mining Ltd stock forecast for 2026?
Our models put fair value at A$0.0159, about −82% upside versus a price of A$0.0890 (overvalued). Cautious scenario A$0.0159, optimistic scenario A$0.0235. The calculation is refreshed regularly with new filings.
Does Gateway Mining Ltd pay a dividend?
Gateway Mining Ltd currently shows a dividend yield of about 2.91% relative to its recent price (as of Sep 13, 2026).
What is the intrinsic value of Gateway Mining Ltd (GML)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gateway Mining Ltd it is A$0.0159 per share (as of Sep 13, 2026), against a price of A$0.0890. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Gateway Mining Ltd stock overvalued or undervalued in 2026?
As of Sep 13, 2026, GML trades above its calculated fair value: price A$0.0890, fair value A$0.0159, a gap of about −82% (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 GML?
No. The price is what the market pays today (A$0.0890); the fair value is what the company's own numbers justify (A$0.0159). For Gateway Mining Ltd the two are A$0.0731 per share apart. That gap is exactly why we show both numbers side by side.
How much is Gateway Mining Ltd worth?
The market values Gateway Mining Ltd at about A$186M (market capitalisation, as of Sep 13, 2026). Per share that is A$0.0890; our models calculate a fair value of A$0.0159 per share.
What do the bullish and bearish scenarios say about GML?
Our models span a range for Gateway Mining Ltd: cautious scenario A$0.0159, base A$0.0159, optimistic A$0.0235 per share (as of Sep 13, 2026, price A$0.0890). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Gateway Mining Ltd (GML)?
Balance-sheet figures for Gateway Mining Ltd (as of Sep 13, 2026): return on equity −3.5%. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is GML from its 52-week high?
Gateway Mining Ltd trades at A$0.0890, about 23% below its 52-week high of A$0.1150 and 256% above the low of A$0.0250 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of A$0.0159 is for.
Which stocks are comparable to Gateway Mining Ltd?
From the same area (Basic Materials) we also value Newmont Corporation, Zijin Mining Group, Agnico Eagle Mines Limited, Barrick Mining Corporation, 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 Mining Ltd stock attractive at the current price?
The data as of Sep 13, 2026: price A$0.0890, calculated fair value A$0.0159 (−82%), Quality Score 32/100, from 11 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 GML calculated?
We run Gateway Mining Ltd through 11 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 A$0.0159, 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 15.8 % above its aggregate fair value. Gateway Mining Ltd 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 should I pay attention to with Gateway Mining Ltd right now?
The price sits above even our optimistic bull case (A$0.0235). 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. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of Gateway Mining Ltd

How large is the market capitalisation of Gateway Mining Ltd (GML)?
The market capitalisation of Gateway Mining Ltd is A$186M (≈ $133M). 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 dividend yield of Gateway Mining Ltd (GML)?
The dividend yield of Gateway Mining Ltd is 2.9%. 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 return on equity of Gateway Mining Ltd (GML)?
The return on equity (ROE) of Gateway Mining Ltd is −3.5% (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 Mining Ltd (GML)?
On an EBIT basis the return on assets of Gateway Mining Ltd is −4.6% (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 Mining Ltd (GML)?
The operating margin of Gateway Mining Ltd is −6,719% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much revenue does Gateway Mining Ltd (GML) generate?
Gateway Mining Ltd generates revenue of −A$4.0M (last twelve months). Revenue of the last twelve months (TTM), the most recent full year, not the calendar year.
How much free cash flow does Gateway Mining Ltd (GML) generate?
The free cash flow of Gateway Mining Ltd is −A$2.7M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Gateway Mining Ltd (GML) hold?
Gateway Mining Ltd holds more cash than debt, A$3.7M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Gateway Mining Ltd in the live analysis

One click puts Gateway Mining Ltd 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.