As of 2025-06-29, the Intrinsic Value of Gibson Energy Inc (GEI.TO) is 23.52 CAD. This GEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.27 CAD, the upside of Gibson Energy Inc is -3.10%.
The range of the Intrinsic Value is 8.10 - 107.89 CAD
Based on its market price of 24.27 CAD and our intrinsic valuation, Gibson Energy Inc (GEI.TO) is overvalued by 3.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.10 - 107.89 | 23.52 | -3.1% |
| DCF (Growth 10y) | 12.67 - 122.71 | 29.78 | 22.7% |
| DCF (EBITDA 5y) | 6.70 - 12.16 | 9.26 | -61.8% |
| DCF (EBITDA 10y) | 11.21 - 20.02 | 15.23 | -37.2% |
| Fair Value | 4.94 - 4.94 | 4.94 | -79.66% |
| P/E | 12.13 - 18.09 | 16.04 | -33.9% |
| EV/EBITDA | 5.04 - 13.88 | 9.51 | -60.8% |
| EPV | 6.85 - 18.05 | 12.45 | -48.7% |
| DDM - Stable | 9.60 - 39.77 | 24.69 | 1.7% |
| DDM - Multi | 12.68 - 34.17 | 17.81 | -26.6% |
| Market Cap (mil) | 3,973.00 |
| Beta | 1.04 |
| Outstanding shares (mil) | 163.70 |
| Enterprise Value (mil) | 6,593.78 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.72% |
| Cost of Debt | 5.15% |
| WACC | 6.22% |