Vermilion Energy Inc
TSX:VET

Watchlist Manager
Vermilion Energy Inc Logo
Vermilion Energy Inc
TSX:VET
Watchlist
Price: 10.53 CAD 0.19% Market Closed
Market Cap: 1.6B CAD

Intrinsic Value

The intrinsic value of one VET stock under the Base Case scenario is 22.9 CAD. Compared to the current market price of 10.53 CAD, Vermilion Energy Inc is Undervalued by 54%.

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

VET Intrinsic Value
22.9 CAD
Undervaluation 54%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Vermilion Energy Inc

What is Valuation History?
Compare VET to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VET?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Vermilion Energy Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vermilion Energy Inc

Current Assets 1.2B
Cash & Short-Term Investments 69.2m
Receivables 299.6m
Other Current Assets 803m
Non-Current Assets 5.5B
Long-Term Investments 77.1m
PP&E 5.4B
Other Non-Current Assets 99.7m
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
-613.7m CAD
Gross Profit
1.3B CAD
Operating Expenses
-1B CAD
Operating Income
263.6m CAD
Other Expenses
-448.7m CAD
Net Income
-185.1m CAD
Fundamental Scores

VET Profitability Score
Profitability Due Diligence

Vermilion Energy Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Positive 3Y Average ROE
44/100
Profitability
Score

Vermilion Energy Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

VET Solvency Score
Solvency Due Diligence

Vermilion Energy Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
Positive Net Debt
31/100
Solvency
Score

Vermilion Energy Inc's solvency score is 31/100. 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 13.91 CAD with a low forecast of 12.12 CAD and a high forecast of 17.85 CAD.

Lowest
Price Target
12.12 CAD
15% Upside
Average
Price Target
13.91 CAD
32% Upside
Highest
Price Target
17.85 CAD
70% 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
Aug 26, 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

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 22.9 CAD.

Is VET stock undervalued or overvalued?

Compared to the current market price of 10.53 CAD, Vermilion Energy Inc is Undervalued by 54%.

Back to Top