As of 2025-09-04, the Intrinsic Value of Vitesse Energy Inc (VTS) is 18.90 USD. This VTS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.93 USD, the upside of Vitesse Energy Inc is -27.10%.
The range of the Intrinsic Value is 12.42 - 36.71 USD
Based on its market price of 25.93 USD and our intrinsic valuation, Vitesse Energy Inc (VTS) is overvalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.42 - 36.71 | 18.90 | -27.1% |
| DCF (Growth 10y) | 12.94 - 34.75 | 18.81 | -27.5% |
| DCF (EBITDA 5y) | 12.14 - 14.48 | 13.27 | -48.8% |
| DCF (EBITDA 10y) | 13.06 - 16.55 | 14.70 | -43.3% |
| Fair Value | 25.67 - 25.67 | 25.67 | -1.00% |
| P/E | 3.12 - 10.39 | 6.37 | -75.4% |
| EV/EBITDA | 7.84 - 11.75 | 10.11 | -61.0% |
| EPV | 24.84 - 32.94 | 28.89 | 11.4% |
| DDM - Stable | 10.23 - 35.19 | 22.71 | -12.4% |
| DDM - Multi | 12.01 - 26.83 | 16.07 | -38.0% |
| Market Cap (mil) | 1,001.16 |
| Beta | 0.89 |
| Outstanding shares (mil) | 38.61 |
| Enterprise Value (mil) | 1,105.20 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 7.16% |
| WACC | 8.46% |