The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 181.51 CAD. With the latest stock price at 26.40 CAD, the upside of Gibson Energy Inc based on DCF is 587.6%.
Based on the latest price of 26.40 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 587.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 97.15 - 866.18 | 181.51 |
| Upside | 268.0% - 3181.0% | 587.6% |