investorscraft@gmail.com

Intrinsic ValueGibson Energy Inc. (GEI.TO)

Previous Close$26.81
Intrinsic Value
Upside potential
Previous Close
$26.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gibson Energy Inc. is a leading North American midstream energy company specializing in liquids infrastructure and refined products marketing. The company operates through two core segments: Infrastructure, which includes a network of terminals, pipelines, and processing facilities, and Marketing, which focuses on optimizing hydrocarbon product sales. Gibson Energy serves a diversified client base across crude oil, natural gas liquids, and asphalt markets, leveraging its strategically located assets in key energy hubs. Its infrastructure segment provides stable, fee-based revenue, while the marketing segment capitalizes on commodity price differentials and logistical advantages. The company’s integrated model enhances its resilience to commodity price volatility, positioning it as a critical link in the energy supply chain. With a strong foothold in Canada and expanding U.S. presence, Gibson Energy is well-regarded for its operational efficiency and customer-centric approach in the competitive midstream sector.

Revenue Profitability And Efficiency

Gibson Energy reported revenue of CAD 11.78 billion for the period, with net income of CAD 152.2 million, reflecting a diluted EPS of CAD 0.93. Operating cash flow stood at CAD 598.5 million, while capital expenditures were CAD 175.2 million, indicating disciplined investment in growth and maintenance. The company’s revenue mix benefits from stable infrastructure earnings and opportunistic marketing margins.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a balanced portfolio of fee-based infrastructure assets and value-driven marketing activities. With an operating cash flow of CAD 598.5 million, Gibson Energy demonstrates solid cash generation capabilities. Capital expenditures are focused on high-return projects, ensuring efficient allocation of resources to sustain long-term growth.

Balance Sheet And Financial Health

Gibson Energy maintains a prudent financial structure, with total debt of CAD 2.65 billion and cash reserves of CAD 57.1 million. The debt level is manageable relative to its market capitalization of CAD 3.69 billion, supported by stable cash flows. The company’s balance sheet reflects a focus on maintaining liquidity and flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Gibson Energy has demonstrated consistent growth through strategic acquisitions and organic expansions, particularly in its U.S. operations. The company offers a dividend yield supported by its reliable cash flows, with a dividend per share of CAD 1.66. Its growth strategy balances reinvestment with shareholder returns, aligning with long-term value creation.

Valuation And Market Expectations

Trading with a beta of 0.75, Gibson Energy is perceived as a relatively stable investment within the energy sector. Its market capitalization of CAD 3.69 billion reflects investor confidence in its integrated business model and growth prospects. The company’s valuation metrics suggest a balanced risk-reward profile given its midstream focus.

Strategic Advantages And Outlook

Gibson Energy’s strategic advantages include its diversified asset base, geographic positioning, and integrated operations. The company is well-positioned to capitalize on North American energy demand, with a focus on sustainability and efficiency. The outlook remains positive, supported by infrastructure expansions and disciplined capital management.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount