DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Gibson Energy Inc. (GBNXF)

Energy | Oil & Gas Midstream

Today's Price

$24.36

Today's Fair Value

$16.34 -32.92%

Margin of Safety

-49.08%

Projected Value (5Y)

$26.31 +8%

Dividends Paid (5Y)

$6.71

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.95% | CAGR (5y): 6.43%

Diluted Shares Growth Rate

Regression: 2.17% | CAGR (5y): 2.08%

Dividend Growth Rate

Regression: 1.52% | CAGR (5y): 2.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.89x)

Discount Rate