The Discounted Cash Flow (DCF) valuation of Vermilion Energy Inc (VET.TO) is 14.28 CAD. With the latest stock price at 10.79 CAD, the upside of Vermilion Energy Inc based on DCF is 32.4%.
Based on the latest price of 10.79 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 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.5% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.96 - 24.29 | 14.28 |
| Upside | -16.9% - 125.2% | 32.4% |