As of 2024-07-27, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is
54.02 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.78 CAD, the upside of Gibson Energy Inc is
%.
The range of the Intrinsic Value is 29.92 - 148.58 CAD
54.02 CAD
Intrinsic Value
GEI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.92 - 148.58 |
54.02 |
137.1% |
| DCF (Growth 10y) |
23.33 - 107.70 |
40.61 |
78.3% |
| DCF (EBITDA 5y) |
8.44 - 13.97 |
11.20 |
-50.8% |
| DCF (EBITDA 10y) |
11.72 - 18.18 |
14.83 |
-34.9% |
| Fair Value |
11.65 - 11.65 |
11.65 |
-48.85% |
| P/E |
12.70 - 35.09 |
23.98 |
5.3% |
| EV/EBITDA |
4.61 - 23.86 |
14.47 |
-36.5% |
| EPV |
9.18 - 19.49 |
14.33 |
-37.1% |
| DDM - Stable |
11.92 - 44.15 |
28.03 |
23.1% |
| DDM - Multi |
25.12 - 58.14 |
33.68 |
47.9% |
GEI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,702.30 |
| Beta |
0.50 |
| Outstanding shares (mil) |
162.52 |
| Enterprise Value (mil) |
6,295.39 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.05% |
| Cost of Debt |
5.01% |
| WACC |
5.16% |