The Discounted Cash Flow (DCF) valuation of Vermilion Energy Inc (VET.TO) is 13.92 CAD. With the latest stock price at 11.19 CAD, the upside of Vermilion Energy Inc based on DCF is 24.4%.
Based on the latest price of 11.19 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 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.6% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.57 - 24.13 | 13.92 |
| Upside | -23.4% - 115.7% | 24.4% |