GEI.TO
Gibson Energy Inc
Price:  
22.09 
CAD
Volume:  
615,518.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO DCF Valuation - Growth Exit 5Y

392.2%
Upside

The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 108.72 CAD. With the latest stock price at 22.09 CAD, the upside of Gibson Energy Inc based on DCF is 392.2%.

Range Selected
WACC / Discount Rate 4.9% - 6.3% 5.6%
Long-term Growth Rate 1.0% - 3.0% 2.0%
Fair Price 70.54 - 215.06 108.72
Upside 219.3% - 873.6% 392.2%
22.09 CAD
Stock Price
108.72 CAD
Fair Price