Vermilion Energy Inc
TSX:VET

Watchlist Manager
Vermilion Energy Inc Logo
Vermilion Energy Inc
TSX:VET
Watchlist
Price: 11.86 CAD -2.15% Market Closed
Market Cap: 1.8B CAD

Intrinsic Value

The intrinsic value of one VET stock under the Base Case scenario is hidden CAD. Compared to the current market price of 11.86 CAD, Vermilion Energy Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

VET Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Vermilion Energy Inc

Intrinsic Value History
Dive into the past to invest in the future

VET looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if VET is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about VET?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VET valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vermilion Energy Inc.

Explain Valuation
Compare VET to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VET?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vermilion Energy Inc

Current Assets 394.6m
Cash & Short-Term Investments 46.1m
Receivables 196.5m
Other Current Assets 152.1m
Non-Current Assets 5.6B
Long-Term Investments 76.5m
PP&E 5.4B
Other Non-Current Assets 75.1m
Current Liabilities 489.4m
Accounts Payable 402.5m
Other Current Liabilities 86.9m
Non-Current Liabilities 2.8B
Long-Term Debt 1.3B
Other Non-Current Liabilities 1.4B
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
-614m CAD
Gross Profit
1.3B CAD
Operating Expenses
-1B CAD
Operating Income
242.7m CAD
Other Expenses
-477m CAD
Net Income
-234.3m CAD
Fundamental Scores

VET Profitability Score
Profitability Due Diligence

Vermilion Energy Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Healthy Operating Margin
hidden
Profitability
Score

Vermilion Energy Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

VET Solvency Score
Solvency Due Diligence

Vermilion Energy Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
hidden
Solvency
Score

Vermilion Energy Inc's solvency score is hidden . 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 13.77 CAD with a low forecast of 12.12 CAD and a high forecast of 15.75 CAD.

Lowest
Price Target
12.12 CAD
2% Upside
Average
Price Target
13.77 CAD
16% Upside
Highest
Price Target
15.75 CAD
33% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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
Dec 13, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for VET is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one VET stock?

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

Is VET stock undervalued or overvalued?

Compared to the current market price of 11.86 CAD, Vermilion Energy Inc is hidden .

Back to Top