GEI.TO
Gibson Energy Inc
Price:  
22.73 
CAD
Volume:  
244,754.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO DCF Valuation - Growth Exit 5Y

131.7%
Upside

The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 52.66 CAD. With the latest stock price at 22.73 CAD, the upside of Gibson Energy Inc based on DCF is 131.7%.

Range Selected
WACC / Discount Rate 4.3% - 6.1% 5.2%
Long-term Growth Rate 1.0% - 3.0% 2.0%
Fair Price 29.33 - 141.23 52.66
Upside 29.0% - 521.3% 131.7%
22.73 CAD
Stock Price
52.66 CAD
Fair Price