EN DE

Gibson Energy Inc (GEI) Fair Value & Analysis

Energy · CA · Market cap C$5.3B

GE Gibson Energy Inc GEI · TO
PriceC$31.12
Fair ValueC$10.33
Upside-66.8%
Quality43/100
Watch Gibson Energy Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.4% net margin
High debt · generates free cash flow
5.63% dividend yield
Trails peers (5/15)
Narrow moat 36/100
Evidence: High Range C$10.33 – C$18.28 Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Share price +3.1% over the past month.

Below-average quality, and screening another 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$18.28). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$32.48 C$15.48 Fair Value C$10.33 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range C$15.48 – C$32.48 · fair‑value band C$10.33 – C$18.28 · the C$31.12 price screens above the C$10.33 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Gibson Energy Inc (GEI) currently trades at C$31.12, while our model-based Fair Value estimate is C$10.33, implying the stock looks roughly 66.8% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Gibson Energy Inc generated revenue of C$10.7B at a net margin of 1.4%. Revenue grew 0.3% year over year. It earns a return on equity of 15.1%. Net debt stands at C$2.8B. Fundamentals as of Jul 20, 2026

Our scenario range runs from C$10.33 (bear case) to C$18.28 (bull case); at C$31.12, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 45% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -67%, GEI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$4.56 C$13.66 80
Residual Income C$6.63 C$7.96 C$19.76 76
Rev-Margin DCF C$0.8200 C$11.64 C$24.34 74
All 26 models by family
DCF Models
FCF DCF C$5.44 C$16.73 38
Owner Earnings C$4.44 C$15.18 31
5Y Revenue Exit C$0.8200 C$11.77 C$26.00 39
5Y EBITDA Exit C$5.07 C$14.20 41
5Y P/E Exit C$3.19 C$10.47 38
10Y Revenue Exit C$8.71 C$22.13 36
10Y EBITDA Exit C$4.12 C$13.18 37
10Y P/E Exit C$2.83 C$10.35 35
Earnings-Based
Graham-Dodd C$7.79 C$26.44 C$35.46 54
Lynch FV C$6.06 C$8.65 C$11.25 50
PEG = 1.0 C$6.06 C$8.65 C$11.25 46
EPV C$0.1900 C$2.64 C$4.76 59
Dividend Discount
Gordon GGM C$14.16 C$28.22 C$42.73 70
DDM Multi-Stage C$14.16 C$23.95 C$29.79 61
Multiples
P/E Multiple C$12.03 C$16.04 C$20.05 63
P/S Multiple C$14.61 C$19.48 C$24.35 58
P/B Multiple C$6.43 C$8.57 C$10.71 55
EV/EBIT C$5.03 C$10.13 53
EV/EBITDA C$2.99 C$7.57 54
EV/Revenue C$3.20 C$11.15 C$19.09 43
Asset-Based
NCAV (Graham) C$2.38 C$3.19 C$4.76 50
Growth DCF
Growth DCF C$4.56 C$13.66 80
Rev-Margin DCF C$0.8200 C$11.64 C$24.34 74
Economic Profit
Residual Income C$6.63 C$7.96 C$19.76 76
ROIC Compounder C$0.1900 C$2.64 C$4.76 72
Growth Earnings
Growth-Adj P/E C$10.87 C$15.52 C$20.18 68

Widest divergence: Dividend Discount (C$23.95) versus Economic Profit (C$2.64). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$10.7B
Revenue growth (YoY) +0.3%
Net margin 1.4%
Return on equity 15.1%
Free cash flow C$207M FY2025
P/E ratio 34.6
More key figures
Operating margin 1.0%
EPS (TTM) C$0.8900
Dividend yield 5.6%
EPS growth (YoY) -15.4%
Net debt C$2.8B FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 45 · Market factors (momentum, volatility) 76

Profitability 52
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 61
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gibson Energy Inc., together with its subsidiaries, engages in the gathering, storing, optimizing, and processing of liquids and refined products in Canada and the United States. It operates through Infrastructure and Marketing segments.

Full company description

Gibson Energy Inc., together with its subsidiaries, engages in the gathering, storing, optimizing, and processing of liquids and refined products in Canada and the United States. It operates through Infrastructure and Marketing segments. The company operates a network of infrastructure assets that include terminals, rail loading and unloading facilities, gathering pipelines, diluent recovery unit, and crude oil processing facility. It also purchases, sells, stores, and optimizes hydrocarbon products, including crude oil, natural gas liquids, road asphalt, roofing flux, frac oils, light and heavy straight run distillate. 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 1953 and is headquartered in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gibson Energy Inc reported revenue of C$10.7B in FY2025 versus C$7.2B in FY2021, a compound +10.3%/yr. Reported net income was C$198M in FY2025, compounding +8.0%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$10.7B
Latest YoY
−9.3%
Avg. growth/yr (3Y)
−1.1%
Avg. growth/yr (5Y)
+16.7%
Avg. growth/yr (15Y)
+7.3%
Revenue +10.3%/yr
FY21 C$7.2B
FY22 C$11.0B
FY23 C$11.0B
FY24 C$11.8B
FY25 C$10.7B
Net income +8.0%/yr
FY21 C$145M
FY22 C$223M
FY23 C$214M
FY24 C$152M
FY25 C$198M

GEI screens 67% overvalued. Compare with Enbridge Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Gibson Energy Inc Fair Value". https://www.fairvalue-calculator.com/stock/GEI

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Midstream · 87 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 43 · Below median
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 15% · Above median
Return on assets 4% · Above median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 1% · Bottom 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 5.6% · Above median
Debt / equity 3.29× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 34.6× · Pricier than 75% of peers
P/B 4.64× · Pricier than 75% of peers
P/S (TTM) 0.36× · Cheaper than 75% of peers
P/FCF 18.4× · Pricier than 75% of peers
EV/EBITDA 13.8× · Pricier than 75% of peers
PEG 1.31× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 2 · sector 41
PAST 61 · sector 41
HEALTH 0 · sector 54
DIVIDEND 100 · sector 99

VALUE 0: the price sits above our fair-value range.

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $38.31 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare Gibson Energy Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Gibson Energy Inc (GEI) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of C$10.33 versus a price of C$31.12, about −67% (overvalued).
What is the fair value of GEI?
Our model-based fair value for Gibson Energy Inc is C$10.33 (as of Jul 20, 2026), built from audited fundamentals. The current price is C$31.12.
What is the quality score of GEI?
Gibson Energy Inc has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Gibson Energy Inc (GEI)?
Gibson Energy Inc reported trailing-twelve-month revenue of about C$10.7B (latest available figure, as of Jul 20, 2026).
What is the net profit margin of GEI?
The net profit margin of Gibson Energy Inc is about 1.4%, meaning it keeps roughly 1.4% of revenue as net income. Based on the latest reported figures.
Does Gibson Energy Inc pay a dividend?
Gibson Energy Inc currently shows a dividend yield of about 5.93% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Gibson Energy Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.