The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 31.05 CAD. With the latest stock price at 25.42 CAD, the upside of Gibson Energy Inc based on DCF is 22.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.0% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.87 - 91.86 | 31.05 |
| Upside | -41.5% - 261.4% | 22.1% |