The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 102.98 CAD. With the latest stock price at 22.27 CAD, the upside of Gibson Energy Inc based on DCF is 362.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.5% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 60.71 - 268.62 | 102.98 |
| Upside | 172.6% - 1106.2% | 362.4% |