EN DE

Gateley (Holdings) Plc, (GTLY) Fair Value & Analysis

Industrials · GB · Market cap 75.0M GBX

GH Gateley (Holdings) Plc, GTLY · LSE
Price£0.5550
Fair Value£0.3000
Upside-45.9%
Quality61/100
Watch Gateley (Holdings) Plc, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
0.18% dividend yield
Mixed vs. peers (8/14)
Narrow moat 39/100
Evidence: High Range £0.1600 – £0.3000 Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 27 days ago

Share price +8.7% over the past month.

A solid business, but screening 46% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (£0.3000). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (£0.1600 to £0.3000) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£1.90 £0.5010 Fair Value £0.3000 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range £0.5010 – £1.90 · fair‑value band £0.1600 – £0.3000 · the £0.5550 price screens above the £0.3000 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Gateley (Holdings) Plc, (GTLY) currently trades at £0.5550, while our model-based Fair Value estimate is £0.3000, implying the stock looks roughly 45.9% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Industrials 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: high).

Over the trailing twelve months, Gateley (Holdings) Plc, generated revenue of £188M at a net margin of 2.4%. Revenue grew 9.3% year over year. It earns a return on equity of 5.9%. Net debt stands at £32.4M. Fundamentals as of Jul 14, 2026

Our scenario range runs from £0.1600 (bear case) to £0.3000 (bull case); at £0.5550, 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. For context, the median of 10 Industrials peers we cover trades at -15% fair-value upside, at -46%, GTLY 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
Growth DCF £0.3800 £0.5800 £0.8500 80
Residual Income £0.3200 £0.3000 £0.2100 76
Rev-Margin DCF £0.9200 £1.73 £2.74 74
All 26 models by family
DCF Models
FCF DCF £0.3800 £0.6200 £0.9400 38
Owner Earnings £0.5100 £0.8100 £1.23 31
5Y Revenue Exit £0.9200 £1.76 £2.90 39
5Y EBITDA Exit £1.25 £2.41 £3.87 41
5Y P/E Exit £0.2100 £0.3300 £0.4500 38
10Y Revenue Exit £0.6500 £1.28 £2.26 36
10Y EBITDA Exit £0.8600 £1.68 £2.93 37
10Y P/E Exit £0.2800 £0.4000 £0.5400 35
Earnings-Based
Graham-Dodd £0.0700 £0.3000 £0.4000 54
Lynch FV £0.0800 £0.1100 £0.1400 50
PEG = 1.0 £0.0800 £0.1100 £0.1400 46
EPV £0.7900 £0.8900 £0.9800 59
Dividend Discount
Gordon GGM £0.6400 £1.08 £1.40 70
DDM Multi-Stage £0.6400 £1.02 £1.16 61
Multiples
P/E Multiple £0.1600 £0.2100 £0.2700 63
P/S Multiple £0.1300 £0.1700 £0.2100 58
P/B Multiple £0.1300 £0.1700 £0.2100 55
EV/EBIT £1.92 £2.58 £3.24 53
EV/EBITDA £2.07 £2.78 £3.48 54
EV/Revenue £1.36 £1.96 £2.57 43
Asset-Based
NCAV (Graham) £0.2500 £0.3300 £0.5000 50
Growth DCF
Growth DCF £0.3800 £0.5800 £0.8500 80
Rev-Margin DCF £0.9200 £1.73 £2.74 74
Economic Profit
Residual Income £0.3200 £0.3000 £0.2100 76
ROIC Compounder £0.8600 £1.06 £1.30 72
Growth Earnings
Growth-Adj P/E £0.1300 £0.1800 £0.2400 68

Widest divergence: Dividend Discount (£1.02) versus Earnings-Based (£0.1100). Highest evidence: Growth DCF (80).

Notify me when GTLY reaches fair value

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

Key figures & financial health

Revenue (TTM) 188M GBX
Revenue growth (YoY) +9.3%
Net margin 2.4%
Return on equity 5.9%
Free cash flow 6.4M GBX FY2025
P/E ratio 18.5
More key figures
Operating margin 9.2%
EPS (TTM) £0.0300
Dividend yield 0.2%
EPS growth (YoY) +158%
Net debt 32.4M GBX FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 28

Profitability 51
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 59
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

Gateley (Holdings) Plc, together with its subsidiaries, provides commercial legal and consultancy services in the United Kingdom, Europe, the Middle East, North and South America, Asia, and internationally. It operates through four segments: Corporate, Business Services, People, and Property.

Full company description

Gateley (Holdings) Plc, together with its subsidiaries, provides commercial legal and consultancy services in the United Kingdom, Europe, the Middle East, North and South America, Asia, and internationally. It operates through four segments: Corporate, Business Services, People, and Property. The company offers legal, banking, corporate, restructuring advisory, taxation, commercial dispute resolution, complex international litigation, reputation, media, IP and commercial regulatory, and privacy law services. It also provides employment, pension, and private client services; and real estate, residential development, real estate dispute resolution, construction, and planning services. In addition, the company offers investment, tax incentive, and pension trustee services; specialist property, human capital, and investment consultancy services; architecture, building surveyance, civil and structural engineering services; patent attorney and employee benefit trust services; and quantity surveyor and corporate advisory services. The company was formerly known as Gateley Plc and changed its name to Gateley (Holdings) Plc in May 2015. Gateley (Holdings) Plc was founded in 1808 and is headquartered in Birmingham, the United Kingdom.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gateley (Holdings) Plc, reported revenue of £179M in FY2025 versus £121M in FY2021, a compound +10.3%/yr. Reported net income was £1.4M in FY2025, compounding −43.2%/yr from FY2021.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
£179M
Latest YoY
+4.1%
Avg. growth/yr (3Y) 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.
+9.4%
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.
+10.3%
Avg. growth/yr (13Y) 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.
+11.2%
Revenue +10.3%/yr
FY21 £121M
FY22 £137M
FY23 £163M
FY24 £172M
FY25 £179M
Net income −43.2%/yr
FY21 £13.2M
FY22 £23.0M
FY23 £12.2M
FY24 £10.1M
FY25 £1.4M
Character of growth · EPS growth decomposed (2014-2025) −10.8 % p.a.
Revenue per share +9.2 pp

of which total revenue +12.2 pp · buybacks/dilution −3.0 pp

EBIT margin −10.3 pp
Tax rate −3.8 pp
Residual (interest, one-offs) −5.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

GTLY screens 46% overvalued. Compare with Verisk Analytics, Inc →

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). "Gateley (Holdings) Plc, Fair Value". https://www.fairvalue-calculator.com/stock/GTLY

Peer Group

Consulting Services · 82 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 61 · Above median
Fair Value upside −46% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 8% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 9% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.28× · Higher than median

Valuation Multiples vs Consulting Services median · lower = cheaper

P/E (TTM) 18.5× · Cheaper than median
P/B 1.50× · Cheaper than median
P/S (TTM) 0.54× · Cheaper than median
P/FCF 15.8× · Pricier than median
EV/EBITDA 4.5× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 20
FUTURE 47 · sector 14
PAST 23 · sector 40
HEALTH 86 · sector 89
DIVIDEND 4 · sector 49

VALUE 0: the price sits above our fair-value range.

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 Consulting Services stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Verisk Analytics, Inc VRSK $201.49 $145.58 -28%
SGS SA SGSN CHF 94.68 CHF 68.96 -27%
Equifax Inc EFX $177.08 $101.34 -43%
Bureau Veritas SA BVI €27.20 €27.81 +2%
ALS Limited ALQ A$21.96 A$11.02 -50%
Booz Allen Hamilton Holding BAH $63.94 $120.62 +89%
DKSH Holding DKSH CHF 67.60 CHF 64.81 -4%
FTI Consulting, Inc FCN $156.86 $171.64 +9%
Centre Testing International Group 300012 ¥14.06 ¥11.90 -15%
GRG Metrology & Test Group 002967 ¥16.56 ¥11.69 -29%

Compare Gateley (Holdings) Plc, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Gateley (Holdings) Plc, (GTLY) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of £0.3000 versus a price of £0.5550, about −46% (overvalued).
What is the fair value of GTLY?
Our model-based fair value for Gateley (Holdings) Plc, is £0.3000 (as of Jul 14, 2026), built from audited fundamentals. The current price is £0.5550.
What is the quality score of GTLY?
Gateley (Holdings) Plc, has a Quality Score of 61/100. 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 revenue of Gateley (Holdings) Plc, (GTLY)?
Gateley (Holdings) Plc, reported trailing-twelve-month revenue of about £188M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of GTLY?
The net profit margin of Gateley (Holdings) Plc, is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Gateley (Holdings) Plc, pay a dividend?
Gateley (Holdings) Plc, currently shows a dividend yield of about 0.14% relative to its recent price (as of Jul 14, 2026).

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 Gateley (Holdings) Plc, 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.