Vermilion Energy Inc
TSX:VET

Watchlist Manager
Vermilion Energy Inc Logo
Vermilion Energy Inc
TSX:VET
Watchlist
Price: 8.72 CAD -2.57%
Market Cap: 1.3B CAD

Intrinsic Value

VET's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

VET Intrinsic Value
23.01 CAD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vermilion Energy Inc

Valuation History Unavailable

Historical valuation for VET cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Vermilion Energy Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Vermilion Energy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Negative Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROE
54/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
27/100
Solvency
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

Wall Street analysts forecast VET stock price to rise over the next 12 months.

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.

Lowest
Price Target
10.61 CAD
22% Upside
Average
Price Target
15.16 CAD
74% Upside
Highest
Price Target
18.9 CAD
117% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
May 22, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one VET stock?

The intrinsic value of one VET stock under the Base Case scenario is 23.01 CAD.

Is VET stock undervalued or overvalued?

Compared to the current market price of 8.72 CAD, Vermilion Energy Inc is Undervalued by 62%.

Back to Top