The Discounted Cash Flow (DCF) valuation of Vermilion Energy Inc (VET.TO) is 14.89 CAD. With the latest stock price at 9.43 CAD, the upside of Vermilion Energy Inc based on DCF is 58.0%.
Based on the latest price of 9.43 CAD and our DCF valuation, Vermilion Energy Inc (VET.TO) is a buy. buying VET.TO stocks now will result in a potential gain of 58.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.3% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.42 - 25.22 | 14.89 |
| Upside | -0.0% - 167.6% | 58.0% |