
Vermilion Energy Inc
TSX:VET

Intrinsic Value
The intrinsic value of one
VET
stock under the Base Case scenario is
23.01
CAD.
Compared to the current market price of 8.72 CAD,
Vermilion Energy Inc
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vermilion Energy Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Vermilion Energy Inc
Balance Sheet Decomposition
Vermilion Energy Inc
Current Assets | 509.7m |
Cash & Short-Term Investments | 23.5m |
Receivables | 321.1m |
Other Current Assets | 165.1m |
Non-Current Assets | 6.6B |
Long-Term Investments | 78.5m |
PP&E | 6.4B |
Other Non-Current Assets | 69.6m |
Free Cash Flow Analysis
Vermilion Energy Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Vermilion Energy Inc
Revenue
|
1.9B
CAD
|
Cost of Revenue
|
-631.1m
CAD
|
Gross Profit
|
1.3B
CAD
|
Operating Expenses
|
-1B
CAD
|
Operating Income
|
271.6m
CAD
|
Other Expenses
|
-305.7m
CAD
|
Net Income
|
-34.1m
CAD
|
VET Profitability Score
Profitability Due Diligence
Vermilion Energy Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Vermilion Energy Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
VET Solvency Score
Solvency Due Diligence
Vermilion Energy Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Vermilion Energy Inc's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VET Price Targets Summary
Vermilion Energy Inc
According to Wall Street analysts, the average 1-year price target for
VET
is 15.16 CAD
with a low forecast of 10.61 CAD and a high forecast of 18.9 CAD.
Dividends
Current shareholder yield for VET is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
VET
stock under the Base Case scenario is
23.01
CAD.
Compared to the current market price of 8.72 CAD,
Vermilion Energy Inc
is
Undervalued by 62%.