The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 127.55 CAD. With the latest stock price at 23.91 CAD, the upside of Gibson Energy Inc based on DCF is 433.5%.
Based on the latest price of 23.91 CAD and our DCF valuation, Gibson Energy Inc (GEI.TO) is a buy. buying GEI.TO stocks now will result in a potential gain of 433.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.44 - 296.27 | 127.55 |
| Upside | 228.0% - 1139.1% | 433.5% |