TO · GEI.TO
Gibson Energy Inc.
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Calgary, AB T2P 5E9
- Website
- gibsonenergy.com
Price · as of 2025-12-31
$29.90
Market cap 5.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $11.90 | -60.2% |
| Intrinsic Value(DCF) | $11.90 | -60.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.52 | $4.00 | $4,821.91 | $0.00 | $0.00 |
| 2012 | $11.14 | $9.51 | $0.00 | $0.00 | $5.73 |
| 2013 | $12.79 | $13.49 | $2,783.93 | $0.00 | $40.66 |
| 2014 | $11.74 | $6.08 | $1,618.41 | $0.00 | $22.84 |
| 2015 | $9.12 | $3.65 | $0.00 | $0.00 | $60.89 |
| 2016 | $10.98 | $5.08 | $0.00 | $0.00 | $7.36 |
| 2017 | $9.40 | $8.06 | $0.00 | $0.00 | $9.48 |
| 2018 | $13.98 | $11.03 | $163.90 | $0.00 | $29.60 |
| 2019 | $16.02 | $8.67 | $308.62 | $0.00 | $18.91 |
| 2020 | $15.93 | $8.64 | $0.00 | $0.00 | $0.00 |
| 2021 | $19.03 | $15.59 | $150.10 | $0.00 | $51.67 |
| 2022 | $18.39 | $11.30 | $3,136.99 | $0.00 | $89.81 |
| 2023 | $19.45 | $7.78 | $2,523.18 | $0.00 | $11.32 |
| 2024 | $19.69 | $7.88 | $861.05 | $0.00 | $13.88 |
| 2025 | $29.75 | $11.90 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Gibson Energy Inc.'s (GEI.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $11.90
- Current price
- $29.90
- AI upside
- -60.2%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.90
-60.2% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
About Gibson Energy Inc.
Gibson Energy Inc., a liquids infrastructure company, engages in the gathering, storage, optimization, processing, and marketing of liquids and refined products in North America. It operates through two segments, Infrastructure and Marketing. The Infrastructure segment operates a network of infrastructure assets that include oil terminals, rail loading and unloading facilities, gathering pipelines, and a crude oil processing facility. The Marketing segment purchases, sells, stores, and optimizes hydrocarbon products, including crude oil, natural gas liquids, road asphalt, roofing flux, frac oils, light and heavy straight run distillates, vacuum gas oil, and an oil-based mud product. The company was formerly known as Gibson Energy Holdings ULC and changed its name to Gibson Energy Inc. in April 2011. Gibson Energy Inc. was founded in 1950 and is headquartered in Calgary, Canada.
- CEO
- Curtis Donald Philippon
- Employees
- 460
- Beta
- 0.62
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.90 ÷ $29.90) − 1 = -60.2% (DCF, example).