
Gibson Energy Inc
TSX:GEI

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:

Valuation History
Gibson Energy Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Gibson Energy Inc
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 |
Free Cash Flow Analysis
Gibson Energy Inc
CAD | |
Free Cash Flow | CAD |
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
|
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.

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.

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
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.
Dividends
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?
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%.