GAIL (India) stock: fair value
GAIL.NSThe fair value of GAIL (India) under our model is $2.34, the price is 15% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $1.67 and expensive above $3.91 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $1.10 (cash-flow model) and $3.58 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 12.6%. At 13.6% the fair value would be $2.26, at 11.6% it would be $2.46.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (17.6).
Dividend model: the dividend grows by 6.9% a year for good and is discounted at 12.6% (government bond yield 6.9% plus beta 0.8 times a risk premium of 7.1%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $1.10 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $0.06 |
| Next dividend: × (1 + 6.9%) | $0.06 |
| Value per share: next dividend / (12.6% − 6.9%) | $1.10 |
| Earnings per share, last twelve months | $0.20 |
| × 17.6 (industry P/E) | $3.58 |
| Fair value (average of both parts) | $2.34 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2026, period end 31 Mar 2026
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = ₹94.0836)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 20 Dec 2024)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.