G.S.AUTO INTERNATIONAL LTD. (GSAUTO) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of G.S.AUTO INTERNATIONAL LTD. stock ₹17.19, price ₹17.82, that is 3.5% below the price, quality 65 out of 100. Rating: fairly valued. Calculated from audited financials with 24 of our 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 10, 2026.
How to read this chart
60‑month range ₹8.50 – ₹52.30 · fair‑value band ₹12.89 – ₹23.54 · the ₹17.82 price screens above the ₹17.19 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow G.S.AUTO INTERNATIONAL in your weekly email
Every Wednesday you see whether G.S.AUTO INTERNATIONAL 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.
G.S.AUTO INTERNATIONAL LTD. (GSAUTO) currently trades at ₹17.82, while our model-based Fair Value estimate is ₹17.19, so the stock looks roughly fairly valued today (gap 3.6%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹24.51 per share, and 12 of the 24 models we run sit above the ₹17.82 price.
Bear case: the Asset-Based group reads lowest at ₹4.15, and 12 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹12.89 (bear) to ₹23.54 (bull), the price of ₹17.82 sits inside 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 65/100 (solid quality), in the Consumer Goods sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
G.S.AUTO INTERNATIONAL LTD. reported revenue of ₹1.5B in FY2026 versus ₹1.0B in FY2022, a compound +10.7%/yr. Reported net income was ₹34.0M in FY2026.
Key figures
Market cap ₹1.3B (≈ $13.4M) Micro · P/E ratio 9.5 · P/S ratio 0.21 · EPS (TTM) ₹1.83 · Net margin 2.7% · Return on equity 7.8% · Return on assets (EBIT) 4.7% (5-year average) · Operating margin 6.5%.
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 54% below its 52-week high and 38% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Goods peers we cover trades at −28% fair-value upside, at −4%, GSAUTO screens cheaper than that median.
Fair Value models
Bear₹12.89Fair Value ₹17.19Bull₹23.54
Price ₹17.82 · Downside -3.5%
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 8 months old). Earnings retained since then (₹1.15 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.
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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.6%
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.
+5.1%
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.
+14.3%
Start year 2021 (pandemic)
Revenue growth 7 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.
−0.3%
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis. 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.
≈ +19.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.5%
Dividend (yield on the price)0.0%
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.0% → 5%
⚠ Rate on operating basis: 2026 sits 223% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+2.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −1.2% a year for the price.
Compare G.S.AUTO INTERNATIONAL 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.Auto Parts · 674 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−3.5% · Above median
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets3.6% · Above median
Net margin (12 months)2.7% · Below median
Operating margin (12 months)6.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)−5.7% · Bottom 25%
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)9.5× · Cheapest 25%
P/B4.68× · Priciest 25%
P/S (12 months)0.85× · Cheaper than median
Price / free cash flow (fiscal year)18.2× · Pricier than median
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). "G.S.AUTO INTERNATIONAL LTD. Fair Value". https://www.fairvalue-calculator.com/stock/GSAUTO
Frequently asked questions
Is G.S.AUTO INTERNATIONAL LTD. (GSAUTO) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹17.19 versus a price of ₹17.82, about 4% lower (fairly valued).
What is the fair value of GSAUTO?
Our model-based fair value for G.S.AUTO INTERNATIONAL LTD. is ₹17.19 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹17.82.
What is the quality score of GSAUTO?
G.S.AUTO INTERNATIONAL LTD. has a Quality Score of 65/100. 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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Our model-based price target is the fair value of ₹17.19 (as of Nov 10, 2026) from 24 valuation models. Cautious scenario ₹12.89, optimistic scenario ₹23.54. It is a calculation from audited fundamentals, not an analyst target.
What is the G.S.AUTO INTERNATIONAL LTD. stock forecast for 2026?
Our models put fair value at ₹17.19, about 4% lower versus a price of ₹17.82 (fairly valued). Cautious scenario ₹12.89, optimistic scenario ₹23.54. The calculation is refreshed regularly with new filings.
What is the revenue of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
G.S.AUTO INTERNATIONAL LTD. reported trailing-twelve-month revenue of about ₹1.5B (latest available figure, as of Nov 10, 2026).
What growth is priced into G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
For today's price to be fair in a discounted-cash-flow model, G.S.AUTO INTERNATIONAL LTD. would have to grow free cash flow by 2.9 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew 14.3 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of GSAUTO use?
Our models discount G.S.AUTO INTERNATIONAL LTD. at 12.4 %: a base by market capitalisation (nano), 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 G.S.AUTO INTERNATIONAL LTD. that is +2.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has G.S.AUTO INTERNATIONAL LTD. (GSAUTO) delivered so far?
Over the past 5 years revenue at G.S.AUTO INTERNATIONAL LTD. grew 14.3 % a year. The price currently implies free-cash-flow growth of +2.9 % 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.
What is the free cash flow yield of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The free-cash-flow yield on the price is 14.69 %: that much free cash flow G.S.AUTO INTERNATIONAL LTD. produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For G.S.AUTO INTERNATIONAL LTD. it is ₹17.19 per share (as of Nov 10, 2026), against a price of ₹17.82. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is G.S.AUTO INTERNATIONAL LTD. stock overvalued or undervalued in 2026?
As of Nov 10, 2026, GSAUTO trades above its calculated fair value: price ₹17.82, fair value ₹17.19, a gap of about −4% (fairly valued). 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 GSAUTO?
No. The price is what the market pays today (₹17.82); the fair value is what the company's own numbers justify (₹17.19). For G.S.AUTO INTERNATIONAL LTD. the two are ₹0.6300 per share apart. That gap is exactly why we show both numbers side by side.
How much is G.S.AUTO INTERNATIONAL LTD. worth?
The market values G.S.AUTO INTERNATIONAL LTD. at about ₹1.3B (market capitalisation, as of Nov 10, 2026). Per share that is ₹17.82; our models calculate a fair value of ₹17.19 per share.
What do the bullish and bearish scenarios say about GSAUTO?
Our models span a range for G.S.AUTO INTERNATIONAL LTD.: cautious scenario ₹12.89, base ₹17.19, optimistic ₹23.54 per share (as of Nov 10, 2026, price ₹17.82). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GSAUTO?
G.S.AUTO INTERNATIONAL LTD. trades at a price-to-earnings ratio of 9.5 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹17.19 is built from several models across several years. Other multiples: P/B 4.7, P/S 0.9, EV/EBITDA 11.0.
How solid is the balance sheet of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Balance-sheet figures for G.S.AUTO INTERNATIONAL LTD. (as of Nov 10, 2026): return on equity 7.8%, debt of 0.23 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is GSAUTO from its 52-week high?
G.S.AUTO INTERNATIONAL LTD. trades at ₹17.82, about 54% below its 52-week high of ₹39.07 and 38% above the low of ₹12.89 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of ₹17.19 is for.
Which stocks are comparable to G.S.AUTO INTERNATIONAL LTD.?
From the same area (Consumer Goods) 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 G.S.AUTO INTERNATIONAL LTD. stock attractive at the current price?
The data as of Nov 10, 2026: price ₹17.82, calculated fair value ₹17.19 (−4%), Quality Score 65/100, 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 GSAUTO calculated?
We run G.S.AUTO INTERNATIONAL LTD. through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹17.19 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 14.1% above its aggregate fair value. G.S.AUTO INTERNATIONAL 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 is the share price of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The closing price on Nov 13, 2026 was ₹17.82. Our model-based fair value is ₹17.19, about 4% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with G.S.AUTO INTERNATIONAL LTD. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (₹12.89 to ₹23.54) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of G.S.AUTO INTERNATIONAL LTD.
How large is the market capitalisation of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The market capitalisation of G.S.AUTO INTERNATIONAL LTD. is ₹1.3B (≈ $13.4M). 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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The price-to-sales ratio of G.S.AUTO INTERNATIONAL LTD. is 0.21 (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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Earnings per share at G.S.AUTO INTERNATIONAL LTD. are ₹1.83 (price ÷ EPS = P/E 9.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The net margin of G.S.AUTO INTERNATIONAL LTD. is 2.7% (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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The return on equity (ROE) of G.S.AUTO INTERNATIONAL LTD. is 7.8% (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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
On an EBIT basis the return on assets of G.S.AUTO INTERNATIONAL LTD. is 4.7% (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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
The operating margin of G.S.AUTO INTERNATIONAL LTD. is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Revenue at G.S.AUTO INTERNATIONAL LTD. is down 5.7% versus a year earlier (3y avg +5.1%). 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 G.S.AUTO INTERNATIONAL LTD. (GSAUTO)?
Earnings per share at G.S.AUTO INTERNATIONAL LTD. are growing 7.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does G.S.AUTO INTERNATIONAL LTD. (GSAUTO) carry?
The net debt of G.S.AUTO INTERNATIONAL LTD. is ₹245M (fiscal year 2026, ≈ 3.5 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 G.S.AUTO INTERNATIONAL LTD. in the live analysis
One click puts G.S.AUTO INTERNATIONAL LTD. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 10, 2026