Gibson Energy Inc
TSX:GEI

Watchlist Manager
Gibson Energy Inc Logo
Gibson Energy Inc
TSX:GEI
Watchlist
Price: 22.69 CAD 1.07% Market Closed
Market Cap: 3.7B CAD

Relative Value

The Relative Value of one GEI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 22.69 CAD, Gibson Energy Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GEI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.4
vs History
17
vs Industry
9
Median 3Y
17.7
Median 5Y
18.8
Industry
10.4
Forward
17.7
vs History
53
vs Industry
23
Median 3Y
6.4
Median 5Y
6.4
Industry
4.9
vs History
6
vs Industry
12
Median 3Y
9.2
Median 5Y
10.6
Industry
10.4
vs History
76
vs Industry
8
Median 3Y
5
Median 5Y
4.1
Industry
1.2
vs History
68
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
0.6
vs History
31
vs Industry
14
Median 3Y
12.9
Median 5Y
13.1
Industry
4.5
vs History
33
vs Industry
14
Median 3Y
11.4
Median 5Y
11.2
Industry
5.9
Forward
9.4
vs History
28
vs Industry
12
Median 3Y
16.6
Median 5Y
16.5
Industry
8.4
Forward
14.5
vs History
58
vs Industry
19
Median 3Y
10.3
Median 5Y
10.3
Industry
6.4
vs History
58
vs Industry
19
Median 3Y
13.9
Median 5Y
14.7
Industry
10.8
vs History
88
vs Industry
24
Median 3Y
1.6
Median 5Y
1.6
Industry
0.9

Multiples Across Competitors

GEI Competitors Multiples
Gibson Energy Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Gibson Energy Inc
TSX:GEI
3.7B CAD 0.3 24.3 11.8 18.7
CA
Enbridge Inc
TSX:ENB
138.6B CAD 2.6 27.4 15.4 23.6
US
Enterprise Products Partners LP
NYSE:EPD
73.8B USD 1.3 12.6 11.1 14.9
US
Williams Companies Inc
NYSE:WMB
72.2B USD 6.9 32.5 17.5 29.1
US
Energy Transfer LP
NYSE:ET
64B USD 0.8 14.6 8.7 13.4
US
Kinder Morgan Inc
NYSE:KMI
63B USD 4.2 24.3 13.8 21.2
US
ONEOK Inc
NYSE:OKE
57.4B USD 2.6 18.9 14.2 17.3
US
MPLX LP
NYSE:MPLX
55B USD 4.6 12.8 11.1 13.8
US
Cheniere Energy Inc
NYSE:LNG
50.7B USD 3.2 15.6 9.7 11.6
CA
TC Energy Corp
TSX:TRP
71.5B CAD 5.2 15.6 14.7 21.9
US
Targa Resources Corp
NYSE:TRGP
43.1B USD 2.6 33.9 13.8 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gibson Energy Inc
TSX:GEI
Average EV/EBITDA: 12.9
11.8
13%
0.9
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11.1
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.5
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.8
11%
1.3
US
ONEOK Inc
NYSE:OKE
14.2
15%
0.9
US
MPLX LP
NYSE:MPLX
11.1
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.7
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.8
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Gibson Energy Inc
TSX:GEI
Average EV/EBIT: 18.8
18.7
16%
1.2
CA
Enbridge Inc
TSX:ENB
23.6
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.9
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.1
15%
1.9
US
Energy Transfer LP
NYSE:ET
13.4
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.2
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.3
14%
1.2
US
MPLX LP
NYSE:MPLX
13.8
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.6
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21
16%
1.3