The Discounted Cash Flow (DCF) valuation of Gibson Energy Inc (GEI.TO) is 23.59 CAD. With the latest stock price at 24.68 CAD, the upside of Gibson Energy Inc based on DCF is -4.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.7% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 14.20 - 42.49 | 23.59 |
| Upside | -42.5% - 72.2% | -4.4% |