VET.TO
Vermilion Energy Inc
Price:  
16.77 
CAD
Volume:  
520,557.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VET.TO DCF Valuation - Growth Exit 5Y

-843.6%
Upside

The Discounted Cash Flow (DCF) valuation of Vermilion Energy Inc (VET.TO) is (124.71) CAD. With the latest stock price at 16.77 CAD, the upside of Vermilion Energy Inc based on DCF is -843.6%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate 5.3% - 8.3% 6.8%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (1,006.54) - (70.21) (124.71)
Upside -6102.0% - -518.7% -843.6%
16.77 CAD
Stock Price
(124.71) CAD
Fair Price