As of 2025-06-22, the Intrinsic Value of Gear Energy Ltd (GXE.TO) is 0.83 CAD. This GXE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.48 CAD, the upside of Gear Energy Ltd is 73.00%.
The range of the Intrinsic Value is 0.65 - 1.14 CAD
Based on its market price of 0.48 CAD and our intrinsic valuation, Gear Energy Ltd (GXE.TO) is undervalued by 73.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.65 - 1.14 | 0.83 | 73.0% |
| DCF (Growth 10y) | 0.66 - 1.12 | 0.83 | 72.8% |
| DCF (EBITDA 5y) | 0.63 - 0.98 | 0.74 | 54.0% |
| DCF (EBITDA 10y) | 0.70 - 1.10 | 0.83 | 73.3% |
| Fair Value | 0.23 - 0.23 | 0.23 | -51.86% |
| P/E | 0.25 - 0.75 | 0.38 | -20.4% |
| EV/EBITDA | 0.40 - 1.00 | 0.58 | 21.7% |
| EPV | 3.36 - 4.88 | 4.12 | 758.4% |
| DDM - Stable | 0.34 - 0.70 | 0.52 | 7.5% |
| DDM - Multi | 0.63 - 0.95 | 0.75 | 57.2% |
| Market Cap (mil) | 126.52 |
| Beta | 1.71 |
| Outstanding shares (mil) | 263.59 |
| Enterprise Value (mil) | 141.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.81% |
| Cost of Debt | 7.55% |
| WACC | 8.35% |