As of 2024-12-14, the Intrinsic Value of Vermilion Energy Inc (VET.TO) is (106.70) CAD. This VET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.53 CAD, the upside of Vermilion Energy Inc is -888.60%.
The range of the Intrinsic Value is (522.26) - (63.00) CAD
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (522.26) - (63.00) | (106.70) | -888.6% |
| DCF (Growth 10y) | (72.90) - (573.70) | (121.04) | -994.6% |
| DCF (EBITDA 5y) | (18.66) - (19.02) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (34.29) - (38.97) | (1,234.50) | -123450.0% |
| Fair Value | -26.81 - -26.81 | -26.81 | -298.13% |
| P/E | (28.52) - (32.92) | (36.99) | -373.4% |
| EV/EBITDA | (4.05) - 12.98 | 2.82 | -79.1% |
| EPV | 75.07 - 137.15 | 106.11 | 684.3% |
| DDM - Stable | (55.22) - (294.63) | (174.93) | -1392.9% |
| DDM - Multi | (10.44) - (43.92) | (16.94) | -225.2% |
| Market Cap (mil) | 2,098.50 |
| Beta | 2.03 |
| Outstanding shares (mil) | 155.10 |
| Enterprise Value (mil) | 2,932.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.22% |
| Cost of Debt | 9.82% |
| WACC | 7.98% |