VET.TO
Vermilion Energy Inc
Price:  
14.56 
CAD
Volume:  
549,224.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VET.TO Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Vermilion Energy Inc (VET.TO) is 67.73 CAD. This VET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.56 CAD, the upside of Vermilion Energy Inc is %.

The range of the Intrinsic Value is 57.46 - 82.59 CAD

14.56 CAD
Stock Price
67.73 CAD
Intrinsic Value
Intrinsic Value Details

VET.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.46 - 82.59 67.73 365.2%
DCF (Growth 10y) 48.75 - 66.35 56.00 284.6%
DCF (EBITDA 5y) 25.81 - 34.33 29.94 105.6%
DCF (EBITDA 10y) 33.64 - 41.68 37.44 157.1%
Fair Value 29.35 - 29.35 29.35 101.58%
P/E 16.08 - 45.16 26.31 80.7%
EV/EBITDA 6.32 - 17.81 13.49 -7.4%
EPV 61.20 - 77.31 69.25 375.6%
DDM - Stable 37.09 - 68.00 52.55 260.9%
DDM - Multi 25.93 - 37.28 30.60 110.2%

VET.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,383.47
Beta 0.96
Outstanding shares (mil) 163.70
Enterprise Value (mil) 3,386.77
Market risk premium 5.10%
Cost of Equity 9.92%
Cost of Debt 4.41%
WACC 7.76%