As of 2025-08-02, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is 190.54 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.14 CAD, the upside of Gibson Energy Inc is 662.80%.
The range of the Intrinsic Value is 101.21 - 997.53 CAD
Based on its market price of 25.14 CAD and our intrinsic valuation, Gibson Energy Inc (GEI.TO) is undervalued by 662.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.21 - 997.53 | 190.54 | 662.8% |
| DCF (Growth 10y) | 145.59 - 1,305.80 | 261.75 | 947.8% |
| DCF (EBITDA 5y) | 51.50 - 65.71 | 58.23 | 133.1% |
| DCF (EBITDA 10y) | 85.24 - 111.09 | 97.26 | 289.3% |
| Fair Value | 4.94 - 4.94 | 4.94 | -80.24% |
| P/E | 16.84 - 30.48 | 22.36 | -10.5% |
| EV/EBITDA | 9.65 - 21.81 | 15.36 | -38.5% |
| EPV | 11.25 - 22.04 | 16.64 | -33.4% |
| DDM - Stable | 13.34 - 66.03 | 39.68 | 58.9% |
| DDM - Multi | 84.26 - 288.81 | 126.60 | 406.8% |
| Market Cap (mil) | 4,115.67 |
| Beta | 1.07 |
| Outstanding shares (mil) | 163.71 |
| Enterprise Value (mil) | 6,710.26 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.26% |
| Cost of Debt | 5.15% |
| WACC | 5.35% |