GAIL (India) Ltd
NSE:GAIL

Watchlist Manager
GAIL (India) Ltd Logo
GAIL (India) Ltd
NSE:GAIL
Watchlist
Price: 188.8 INR -0.35%
Market Cap: 1.2T INR
Have any thoughts about
GAIL (India) Ltd?
Write Note

Intrinsic Value

The intrinsic value of one GAIL stock under the Base Case scenario is 258.42 INR. Compared to the current market price of 188.8 INR, GAIL (India) Ltd is Undervalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GAIL Intrinsic Value
258.42 INR
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
GAIL (India) Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GAIL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GAIL?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about GAIL (India) Ltd

Provide an overview of the primary business activities
of GAIL (India) Ltd.

What unique competitive advantages
does GAIL (India) Ltd hold over its rivals?

What risks and challenges
does GAIL (India) Ltd face in the near future?

Summarize the latest earnings call
of GAIL (India) Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for GAIL (India) Ltd.

Provide P/S
for GAIL (India) Ltd.

Provide P/E
for GAIL (India) Ltd.

Provide P/OCF
for GAIL (India) Ltd.

Provide P/FCFE
for GAIL (India) Ltd.

Provide P/B
for GAIL (India) Ltd.

Provide EV/S
for GAIL (India) Ltd.

Provide EV/GP
for GAIL (India) Ltd.

Provide EV/EBITDA
for GAIL (India) Ltd.

Provide EV/EBIT
for GAIL (India) Ltd.

Provide EV/OCF
for GAIL (India) Ltd.

Provide EV/FCFF
for GAIL (India) Ltd.

Provide EV/IC
for GAIL (India) Ltd.

Show me price targets
for GAIL (India) Ltd made by professional analysts.

What are the Revenue projections
for GAIL (India) Ltd?

How accurate were the past Revenue estimates
for GAIL (India) Ltd?

What are the Net Income projections
for GAIL (India) Ltd?

How accurate were the past Net Income estimates
for GAIL (India) Ltd?

What are the EPS projections
for GAIL (India) Ltd?

How accurate were the past EPS estimates
for GAIL (India) Ltd?

What are the EBIT projections
for GAIL (India) Ltd?

How accurate were the past EBIT estimates
for GAIL (India) Ltd?

Compare the revenue forecasts
for GAIL (India) Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of GAIL (India) Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of GAIL (India) Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of GAIL (India) Ltd compared to its peers.

Compare the P/E ratios
of GAIL (India) Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing GAIL (India) Ltd with its peers.

Analyze the financial leverage
of GAIL (India) Ltd compared to its main competitors.

Show all profitability ratios
for GAIL (India) Ltd.

Provide ROE
for GAIL (India) Ltd.

Provide ROA
for GAIL (India) Ltd.

Provide ROIC
for GAIL (India) Ltd.

Provide ROCE
for GAIL (India) Ltd.

Provide Gross Margin
for GAIL (India) Ltd.

Provide Operating Margin
for GAIL (India) Ltd.

Provide Net Margin
for GAIL (India) Ltd.

Provide FCF Margin
for GAIL (India) Ltd.

Show all solvency ratios
for GAIL (India) Ltd.

Provide D/E Ratio
for GAIL (India) Ltd.

Provide D/A Ratio
for GAIL (India) Ltd.

Provide Interest Coverage Ratio
for GAIL (India) Ltd.

Provide Altman Z-Score Ratio
for GAIL (India) Ltd.

Provide Quick Ratio
for GAIL (India) Ltd.

Provide Current Ratio
for GAIL (India) Ltd.

Provide Cash Ratio
for GAIL (India) Ltd.

What is the historical Revenue growth
over the last 5 years for GAIL (India) Ltd?

What is the historical Net Income growth
over the last 5 years for GAIL (India) Ltd?

What is the current Free Cash Flow
of GAIL (India) Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for GAIL (India) Ltd.

Business Breakdown

GAIL (India) Ltd., established in 1984, has emerged as a cornerstone in India's energy sector, playing a pivotal role in the country's natural gas distribution and transmission landscape. Originally set up to harness and utilize gas from the prolific natural gas resources of the country, GAIL has since expanded its operations across multiple energy frontiers, including petrochemicals, liquid hydrocarbons, and renewable energy. With an extensive pipeline network stretching over 3,800 kilometers and a commendable market presence, GAIL has positioned itself as a leading facilitator of sustainable energy solutions, aligning with India's ambitions of decreasing dependence on fossil fuels while pr...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GAIL (India) Ltd

Current Assets 202.7B
Cash & Short-Term Investments 32.5B
Receivables 96.5B
Other Current Assets 73.7B
Non-Current Assets 1T
Long-Term Investments 222.4B
PP&E 756.8B
Intangibles 31.4B
Other Non-Current Assets 33.9B
Current Liabilities 216.4B
Accounts Payable 66.4B
Other Current Liabilities 150B
Non-Current Liabilities 260.8B
Long-Term Debt 151.4B
Other Non-Current Liabilities 109.4B
Efficiency

Earnings Waterfall
GAIL (India) Ltd

Revenue
1.4T INR
Cost of Revenue
-1.1T INR
Gross Profit
271.2B INR
Operating Expenses
-147.9B INR
Operating Income
123.2B INR
Other Expenses
-10.3B INR
Net Income
112.9B INR

Free Cash Flow Analysis
GAIL (India) Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GAIL Profitability Score
Profitability Due Diligence

GAIL (India) Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive Gross Profit
Positive ROE
53/100
Profitability
Score

GAIL (India) Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

GAIL Solvency Score
Solvency Due Diligence

GAIL (India) Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
Score

GAIL (India) Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GAIL Price Targets Summary
GAIL (India) Ltd

Wall Street analysts forecast GAIL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GAIL is 243.47 INR with a low forecast of 149.48 INR and a high forecast of 309.75 INR.

Lowest
Price Target
149.48 INR
21% Downside
Average
Price Target
243.47 INR
29% Upside
Highest
Price Target
309.75 INR
64% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GAIL?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GAIL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

GAIL (India) Ltd Logo
GAIL (India) Ltd

Country

India

Industry

Utilities

Market Cap

1.2T INR

Dividend Yield

2.91%

Description

GAIL (India) Ltd. engages in the exploration, production, processing, transmission, distribution, and marketing of natural gas. The company is headquartered in New Delhi, Delhi and currently employs 4,705 full-time employees. The firm's segments include Transmission Services, Natural Gas Marketing, Petrochemicals, LPG And Liquid Hydrocarbons and Other segment. Its Transmission Services segment includes natural gas and liquid petroleum gas (LPG). Its Other segment includes City Gas Distribution (CGD), GAIL Tel, exploration and production (E&P) and power generation. The company has interests in the sourcing and trading of natural gas, production of LPG, liquid hydrocarbons and petrochemicals, transmission of natural gas and LPG through pipelines. The company owns and operates a network of approximately 13,340 kilometers (km) of natural gas pipelines. The company is also focused on expanding its presence in renewable energy, such as solar, wind and biofuel. Its subsidiaries include GAIL Global (Singapore) PTE Ltd, GAIL Global (USA) Inc., GAIL GAS Limited, Tripura Natural Gas Co Ltd., Bengal Gas Company Limited and Konkan LNG Limited.

Contact

DELHI
New Delhi
GAIL Bhawan, 16 Bhikaji Cama Place, R.K. Puram
+911126172580.0
gailonline.com

IPO

1997-04-02

Employees

4 705

Officers

MD & Chairman
Mr. Sandeep Kumar Gupta
CFO, Director of Finance & Additional Director
Mr. Rakesh Kumar Jain
Director of Business Development, Director of Marketing, Executive Director & Board Director
Mr. Sanjay Kumar
Director of Human Resources & Additional Director
Mr. Ayush Gupta
Director of Business Development & Executive Director
Mr. Rajeev Kumar Singhal
Director of Projects & Whole-time Director
Mr. Deepak Gupta
Show More
Company Secretary & Compliance Officer
Mr. Mahesh Kumar Agarwal
Chief Vigilance Officer
Mr. Sandeep Sarkar
Executive Director (F&A)
Aseem Rai
Show Less

See Also

Discover More
What is the Intrinsic Value of one GAIL stock?

The intrinsic value of one GAIL stock under the Base Case scenario is 258.42 INR.

Is GAIL stock undervalued or overvalued?

Compared to the current market price of 188.8 INR, GAIL (India) Ltd is Undervalued by 27%.

Back to Top