GEI.TO
Gibson Energy Inc
Price:  
22.52 
CAD
Volume:  
114,304.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GEI.TO Intrinsic Value

496.10 %
Upside

What is the intrinsic value of GEI.TO?

As of 2025-05-26, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is 134.25 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.52 CAD, the upside of Gibson Energy Inc is 496.10%.

The range of the Intrinsic Value is 81.83 - 324.11 CAD

Is GEI.TO undervalued or overvalued?

Based on its market price of 22.52 CAD and our intrinsic valuation, Gibson Energy Inc (GEI.TO) is undervalued by 496.10%.

22.52 CAD
Stock Price
134.25 CAD
Intrinsic Value
Intrinsic Value Details

GEI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.83 - 324.11 134.25 496.1%
DCF (Growth 10y) 122.94 - 444.94 192.96 756.8%
DCF (EBITDA 5y) 51.57 - 65.26 58.32 159.0%
DCF (EBITDA 10y) 85.42 - 110.71 97.49 332.9%
Fair Value 4.94 - 4.94 4.94 -78.08%
P/E 16.65 - 30.41 21.58 -4.2%
EV/EBITDA 9.65 - 20.93 15.36 -31.8%
EPV 11.35 - 22.30 16.82 -25.3%
DDM - Stable 11.09 - 37.35 24.22 7.5%
DDM - Multi 73.28 - 172.30 100.75 347.4%

GEI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,686.52
Beta 0.97
Outstanding shares (mil) 163.70
Enterprise Value (mil) 6,307.30
Market risk premium 5.10%
Cost of Equity 6.31%
Cost of Debt 5.15%
WACC 5.33%