Gibson Energy

Terminal Expansions Will Open New North American Export Opportunities

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

13 Mar 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

CA$26.42

4.3% undervalued

04 Sep

CA$25.28

9.1%

-2.4%

9.1%

-2.4%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

CA$26.424.3% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates7

Shared on01 May 25
Fair value Increased 11%

Shared on24 Apr 25
Fair value Decreased 0.29%

AnalystConsensusTarget has increased revenue growth from -5.0% to 0.2% and decreased profit margin from 2.8% to 2.4%.

Shared on17 Apr 25
Fair value Decreased 0.46%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget has decreased discount rate from 8.3% to 7.4%.

Shared on02 Apr 25
Fair value Decreased 4.82%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 0.16%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

CA$26.42

4.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-3.30%

Oil and Gas revenue growth rate

1.31%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.76%

Calculation

CA$301.16m

Earnings '28

17.76x

PE Ratio '28

CA$5.35b

Market Cap '28

CA$5.35b

Market Cap '28

166.12m

No. shares '28

CA$32.19

Share Price '28

CA$32.19 Share Price '28

Discounted to 2025 @ 6.83% p.a.

CA$26.40

Fair Value '25

Terminal Expansions Will Open New North American Export Opportunities

Shared on01 May 25Fair value Increased 11%

Shared on24 Apr 25Fair value Decreased 0.29%

Shared on17 Apr 25Fair value Decreased 0.46%

Shared on09 Apr 25

Shared on02 Apr 25Fair value Decreased 4.82%

Shared on26 Mar 25

Shared on19 Mar 25Fair value Increased 0.16%

Shared on01 May 25
Fair value Increased 11%

Shared on24 Apr 25
Fair value Decreased 0.29%

Shared on17 Apr 25
Fair value Decreased 0.46%

Shared on02 Apr 25
Fair value Decreased 4.82%

Shared on19 Mar 25
Fair value Increased 0.16%