GEI.TO
Gibson Energy Inc
Price:  
20.38 
CAD
Volume:  
434,352.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO Intrinsic Value

391.40 %
Upside

As of 2023-12-10, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is 100.14 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.38 CAD, the upside of Gibson Energy Inc is 391.40%.

The range of the Intrinsic Value is 66.85 - 183.95 CAD

20.38 CAD
Stock Price
100.14 CAD
Intrinsic Value
Intrinsic Value Details

GEI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.85 - 183.95 100.14 391.4%
DCF (Growth 10y) 90.79 - 225.79 129.36 534.7%
DCF (EBITDA 5y) 43.15 - 55.00 49.06 140.7%
DCF (EBITDA 10y) 64.37 - 81.52 72.69 256.7%
Fair Value 34.77 - 34.77 34.77 70.59%
P/E 17.77 - 37.11 27.86 36.7%
EV/EBITDA 5.94 - 21.82 13.47 -33.9%
EPV 4.49 - 9.80 7.14 -65.0%
DDM - Stable 14.36 - 39.91 27.14 33.2%
DDM - Multi 61.26 - 123.45 80.98 297.3%

GEI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,294.51
Beta 0.59
Outstanding shares (mil) 161.65
Enterprise Value (mil) 5,953.81
Market risk premium 5.50%
Cost of Equity 6.96%
Cost of Debt 4.64%
WACC 5.84%