VET Fair Value Estimate
$31.42154.4% undervalued
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Vermilion Energy Inc
Exchange: NYSESector: EnergyIndustry: Oil & Gas E&P
Values in USD · ADR · Reports in CAD
Vermilion Energy Inc. (Vermilion), is engaged in the business of oil and natural gas exploitation, development, acquisition and production in Australia, Canada, France, Ireland and the Netherlands. As of December 31, 2011, Vermilion holds an average working interest of 68.5% in 395,616 (271,067 net) acres of developed land, 582 (396 net) producing natural gas wells and 319 (198 net) producing oil wells in Canada. Vermilion holds an 83.6% working interest in 193,017 acres of developed land in the Aquitaine and Paris Basins. Vermilion's Netherlands assets consist of eight onshore concessions and one offshore concession located in the northern part of the country. In October 2013, Vermilion Energy Inc, through its wholly owned subsidiary acquired Northern Petroleum Nederland B.V.
Did you know?
Capital expenditures increased by 7% from FY24 to FY25.
Current Price
$12.35
-0.88%GoodMoat Value
$31.42
154.4% undervaluedProfile
Valuation (TTM)
Market Cap$1.89B
P/E-3.98
EV$2.93B
P/B1.17
Shares Out153.43M
P/Sales1.43
Revenue$1.33B
EV/EBITDA11.79
Vermilion Energy Inc (VET) Valuation
VET Valuation Metrics
FCF$225.36M
FCF Growth Rate-0.28%
EPS Growth (CAGR)50.00%
WACC10.00%
Fair Value Models
Graham Number, PEG-based, and Earnings-based models
View Fair Value →VET Valuation & Fair Value Analysis
Vermilion Energy Inc (VET) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Vermilion Energy Inc is $31.42. The current stock price is $12.35, suggesting the stock is 154.4% undervalued.
The price-to-earnings (P/E) ratio is -3.98. Price-to-book ratio is 1.17. Price-to-sales ratio is 1.43. Enterprise value to EBITDA is 11.79. PEG ratio is -0.00.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Vermilion Energy Inc's intrinsic value.