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

Intrinsic Value

The intrinsic value of one GEI stock under the Base Case scenario is 34.62 CAD. Compared to the current market price of 22.69 CAD, Gibson Energy Inc is Undervalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GEI Intrinsic Value
34.62 CAD
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Gibson Energy Inc

GEI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for GEI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GEI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Gibson Energy Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Gibson Energy Inc

Current Assets 977.7m
Cash & Short-Term Investments 57.1m
Receivables 681m
Other Current Assets 239.6m
Non-Current Assets 4B
Long-Term Investments 135.5m
PP&E 3.2B
Intangibles 521.5m
Other Non-Current Assets 183.6m
Efficiency

Free Cash Flow Analysis
Gibson Energy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Gibson Energy Inc

Revenue
11.8B CAD
Cost of Revenue
-11.4B CAD
Gross Profit
423.6m CAD
Operating Expenses
-105.5m CAD
Operating Income
318.1m CAD
Other Expenses
-165.9m CAD
Net Income
152.2m CAD
Fundamental Scores

GEI Profitability Score
Profitability Due Diligence

Gibson Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive ROE
50/100
Profitability
Score

Gibson Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

GEI Solvency Score
Solvency Due Diligence

Gibson Energy Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
High D/E
29/100
Solvency
Score

Gibson Energy Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GEI Price Targets Summary
Gibson Energy Inc

Wall Street analysts forecast GEI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GEI is 26.05 CAD with a low forecast of 23.23 CAD and a high forecast of 30.98 CAD.

Lowest
Price Target
23.23 CAD
2% Upside
Average
Price Target
26.05 CAD
15% Upside
Highest
Price Target
30.98 CAD
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Mar 29, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for GEI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one GEI stock?

The intrinsic value of one GEI stock under the Base Case scenario is 34.62 CAD.

Is GEI stock undervalued or overvalued?

Compared to the current market price of 22.69 CAD, Gibson Energy Inc is Undervalued by 34%.

Back to Top