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

	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%