Gibson Energy Inc
TSX:GEI

Watchlist Manager
Gibson Energy Inc Logo
Gibson Energy Inc
TSX:GEI
Watchlist
Price: 26.01 CAD 0.42% Market Closed
Market Cap: 4.3B CAD

Relative Value

The Relative Value of one GEI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 26.01 CAD, Gibson Energy Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GEI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
Forward
0.4
vs History
7
vs Industry
9
Median 3Y
18.2
Median 5Y
21.3
Industry
12.2
Forward
20.3
vs History
17
vs Industry
23
Median 3Y
6.3
Median 5Y
6.8
Industry
5.2
vs History
30
vs Industry
12
Median 3Y
9.2
Median 5Y
10.7
Industry
11.2
vs History
34
vs Industry
8
Median 3Y
4.1
Median 5Y
4.6
Industry
1.3
vs History
26
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
2.1
Forward
0.6
vs History
7
vs Industry
14
Median 3Y
13
Median 5Y
13.7
Industry
5.2
vs History
0
vs Industry
14
Median 3Y
11.7
Median 5Y
11.6
Industry
6.7
Forward
11.6
vs History
9
vs Industry
12
Median 3Y
16.6
Median 5Y
18
Industry
10.1
Forward
16.8
vs History
14
vs Industry
19
Median 3Y
10.3
Median 5Y
10.6
Industry
7
vs History
19
vs Industry
19
Median 3Y
13.8
Median 5Y
15.2
Industry
11.6
vs History
39
vs Industry
24
Median 3Y
1.6
Median 5Y
1.6
Industry
1

Multiples Across Competitors

GEI Competitors Multiples
Gibson Energy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Gibson Energy Inc
TSX:GEI
4.3B CAD 0.4 28.3 13.8 21.9
CA
Enbridge Inc
TSX:ENB
142.8B CAD 2.2 25.4 14.8 22.4
US
Williams Companies Inc
NYSE:WMB
73B USD 6.4 30.8 15.8 25
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
59.5B USD 3.6 21.9 13.2 20.3
CA
TC Energy Corp
TSX:TRP
78.4B CAD 6.3 23.1 15.9 23.3
US
Energy Transfer LP
NYSE:ET
56.9B USD 0.7 13.2 7.9 12.6
US
MPLX LP
NYSE:MPLX
55.8B USD 4.4 11.6 11 13.5
US
ONEOK Inc
NYSE:OKE
46.3B USD 1.5 13.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
41.1B USD 2.2 10.3 7.4 8.8
US
Targa Resources Corp
NYSE:TRGP
39.4B USD 2.3 24.4 12.1 18
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gibson Energy Inc
TSX:GEI
Average EV/EBITDA: 12.1
13.8
11%
1.3
CA
Enbridge Inc
TSX:ENB
14.8
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.8
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.2
11%
1.2
CA
TC Energy Corp
TSX:TRP
15.9
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
9%
0.9
US
MPLX LP
NYSE:MPLX
11
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.5
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.4
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.1
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Gibson Energy Inc
TSX:GEI
Average EV/EBIT: 17.6
21.9
14%
1.6
CA
Enbridge Inc
TSX:ENB
22.4
17%
1.3
US
Williams Companies Inc
NYSE:WMB
25
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.3
10%
2
CA
TC Energy Corp
TSX:TRP
23.3
16%
1.5
US
Energy Transfer LP
NYSE:ET
12.6
7%
1.8
US
MPLX LP
NYSE:MPLX
13.5
7%
1.9
US
ONEOK Inc
NYSE:OKE
13.1
11%
1.2
US
Cheniere Energy Inc
NYSE:LNG
8.8
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
18
15%
1.2