GEI.TO
Gibson Energy Inc
Price:  
22.49 
CAD
Volume:  
244,754.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is 52.28 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.49 CAD, the upside of Gibson Energy Inc is %.

The range of the Intrinsic Value is 28.13 - 154.31 CAD

22.49 CAD
Stock Price
52.28 CAD
Intrinsic Value
Intrinsic Value Details

GEI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.13 - 154.31 52.28 132.5%
DCF (Growth 10y) 21.89 - 111.88 39.27 74.6%
DCF (EBITDA 5y) 7.95 - 13.67 10.83 -51.8%
DCF (EBITDA 10y) 11.15 - 18.01 14.46 -35.7%
Fair Value 11.71 - 11.71 11.71 -47.91%
P/E 12.46 - 34.33 24.67 9.7%
EV/EBITDA 4.13 - 21.64 11.92 -47.0%
EPV 8.31 - 19.91 14.11 -37.3%
DDM - Stable 11.23 - 45.81 28.52 26.8%
DDM - Multi 23.98 - 60.16 32.71 45.5%

GEI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,635.60
Beta 0.58
Outstanding shares (mil) 161.65
Enterprise Value (mil) 6,228.69
Market risk premium 5.10%
Cost of Equity 6.22%
Cost of Debt 5.01%
WACC 5.25%