Vermilion Energy Inc. (VET) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Vermilion Energy Inc. stock $26.89, price $10.45, upside +157.3%, quality 42 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range $4.95 – $25.58 · fair‑value band $13.80 – $44.67 · the $10.45 price screens below the $26.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Vermilion Energy in your weekly email
Every Wednesday you see whether Vermilion Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Vermilion Energy Inc., engages in petroleum and natural gas, focuses on the acquisition, exploration, development, and optimization of producing properties in North America, Europe, and Australia.
Show moreShow less
Its properties are located in the West Pembina region of West Central Alberta, Canada; southwest Bordeaux and Paris Basin in France; the Netherlands; Germany; Ireland; Croatia; Slovakia; Hungary; and Australia. The company was founded in 1994 and is headquartered in Calgary, Canada.
Stock analysis
Vermilion Energy Inc. (VET) currently trades at $10.45, while our model-based Fair Value estimate is $26.89, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $26.89 per share, and 8 of the 11 models we run sit above the $10.45 price.
Bear case: the Multiples group reads lowest at $3.90, and 3 of the 11 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $13.80 (bear) to $44.67 (bull), the price of $10.45 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Vermilion Energy Inc. reported revenue of C$1.8B in FY2025 versus C$2.2B in FY2021, a compound −5.7%/yr. Reported net income was −C$653M in FY2025.
Key figures
Market cap $1.6B Small · P/S ratio 0.80 · EPS (TTM) $−2.24 · Dividend yield 5.1% · Net margin −37.0% · Return on equity −20.1% · Return on assets (EBIT) 10.1% (5-year average) · Operating margin −24.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and 37% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at 10% fair-value upside, at 157%, VET screens cheaper than that median.
Fair Value models
Bear$13.80Fair Value $26.89Bull$44.67
Price $10.45 · Upside +157.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.39/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−15.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−22.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.2%
Start year 2020 (pandemic). Over 10 years: +6.5% a year
Revenue growth 30 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+25.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−15.1% (2020) → 9.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CAD, Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about −2.1% a year for the price and +6.9% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (96 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas E&P · 239 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score42 · Below median
Fair Value upside+157.3% · Top 25%
Profitability
Return on assets−12.2% · Bottom 25%
Net margin (12 months)−24.6% · Bottom 25%
Operating margin (12 months)−24.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)30.4% · Above median
Dividend yield (12 months)5.1% · Above median
Balance sheet
Debt / equity0.56× · Above median
Valuation Multiplesvs Oil & Gas E&P median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Vermilion Energy Inc. Fair Value". https://www.fairvalue-calculator.com/stock/VET
Frequently asked questions
Is Vermilion Energy Inc. (VET) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $26.89 versus a price of $10.45, about +157% upside (undervalued).
What is the fair value of VET?
Our model-based fair value for Vermilion Energy Inc. is $26.89 (as of Nov 7, 2026), built from audited fundamentals. The current price: $10.45.
What is the quality score of VET?
Vermilion Energy Inc. has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Vermilion Energy Inc. (VET)?
Our model-based price target is the fair value of $26.89 (as of Nov 7, 2026) from 13 valuation models. Cautious scenario $13.80, optimistic scenario $44.67. It is a calculation from audited fundamentals, not an analyst target.
What is the Vermilion Energy Inc. stock forecast for 2026?
Our models put fair value at $26.89, about +157% upside versus a price of $10.45 (undervalued). Cautious scenario $13.80, optimistic scenario $44.67. The calculation is refreshed regularly with new filings.
What is the revenue of Vermilion Energy Inc. (VET)?
Vermilion Energy Inc. reported trailing-twelve-month revenue of about C$2.0B (latest available figure, as of Nov 7, 2026).
Does Vermilion Energy Inc. pay a dividend?
Vermilion Energy Inc. currently shows a dividend yield of 5.12% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Vermilion Energy Inc. (VET) and when is the ex-dividend date?
Vermilion Energy Inc. pays a dividend of $0.535 per share a year, a dividend yield of 5.1%. The next ex-dividend date is Dec 15, 2026. A dividend has been paid every year since 2022. Free cash flow covers the dividend 2.85 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Vermilion Energy Inc. (VET)?
For today's price to be fair in a discounted-cash-flow model, Vermilion Energy Inc. would have to grow free cash flow by +0.0 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of VET use?
Our models discount Vermilion Energy Inc. at 10.5 %: a base by market capitalisation (small), damped by beta 0.73, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Vermilion Energy Inc. that is +0.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Vermilion Energy Inc. (VET) delivered so far?
Over the past 5 years revenue at Vermilion Energy Inc. grew +7.2 % a year. The price currently implies free-cash-flow growth of +0.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Vermilion Energy Inc. (VET) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Vermilion Energy Inc. (+0.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Vermilion Energy Inc. (VET)?
The free-cash-flow yield on the price is 14.17 %: that much free cash flow Vermilion Energy Inc. produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Vermilion Energy Inc. (VET)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vermilion Energy Inc. it is $26.89 per share (as of Nov 7, 2026), against a price of $10.45. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Vermilion Energy Inc. stock overvalued or undervalued in 2026?
As of Nov 7, 2026, VET trades below its calculated fair value: price $10.45, fair value $26.89, a gap of about +157% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of VET?
No. The price is what the market pays today ($10.45); the fair value is what the company's own numbers justify ($26.89). For Vermilion Energy Inc. the two are $16.44 per share apart. That gap is exactly why we show both numbers side by side.
How much is Vermilion Energy Inc. worth?
The market values Vermilion Energy Inc. at about $1.6B (market capitalisation, as of Nov 7, 2026). Per share that is $10.45; our models calculate a fair value of $26.89 per share.
What do the bullish and bearish scenarios say about VET?
Our models span a range for Vermilion Energy Inc.: cautious scenario $13.80, base $26.89, optimistic $44.67 per share (as of Nov 7, 2026, price $10.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of VET?
The PEG ratio of Vermilion Energy Inc. is 3.58 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Vermilion Energy Inc. (VET)?
Balance-sheet figures for Vermilion Energy Inc. (as of Nov 7, 2026): return on equity −20.1%, debt of 0.56 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is VET from its 52-week high?
Vermilion Energy Inc. trades at $10.45, about 26% below its 52-week high of $14.19 and 37% above the low of $7.64 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $26.89 is for.
Which stocks are comparable to Vermilion Energy Inc.?
From the same area (Energy) we also value ConocoPhillips explores for,, CNOOC Limited, Canadian Natural Resources Limited, EOG Resources, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Vermilion Energy Inc. stock attractive at the current price?
The data as of Nov 7, 2026: price $10.45, calculated fair value $26.89 (+157%), Quality Score 42/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of VET calculated?
We run Vermilion Energy Inc. through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of $26.89 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Vermilion Energy Inc. currently trades 61% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Vermilion Energy Inc. (VET)?
The closing price on Nov 6, 2026 was $10.45. Our model-based fair value is $26.89, about +157% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vermilion Energy Inc. right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case ($13.80). The market is more pessimistic than our downside scenario. The model range is unusually wide ($13.80 to $44.67). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Key figures of Vermilion Energy Inc.
How large is the market capitalisation of Vermilion Energy Inc. (VET)?
The market capitalisation of Vermilion Energy Inc. is $1.6B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Vermilion Energy Inc. (VET)?
The price-to-sales ratio of Vermilion Energy Inc. is 0.80 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Vermilion Energy Inc. (VET)?
Earnings per share at Vermilion Energy Inc. are $−2.24. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Vermilion Energy Inc. (VET)?
The dividend yield of Vermilion Energy Inc. is 5.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Vermilion Energy Inc. (VET)?
The net margin of Vermilion Energy Inc. is −37.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Vermilion Energy Inc. (VET)?
The return on equity (ROE) of Vermilion Energy Inc. is −20.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Vermilion Energy Inc. (VET)?
On an EBIT basis the return on assets of Vermilion Energy Inc. is 10.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Vermilion Energy Inc. (VET)?
The operating margin of Vermilion Energy Inc. is −24.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vermilion Energy Inc. (VET)?
Revenue at Vermilion Energy Inc. is growing +30.4% versus a year earlier (3y avg −22.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Vermilion Energy Inc. (VET)?
Earnings per share at Vermilion Energy Inc. are growing −94.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Vermilion Energy Inc. (VET) carry?
The net debt of Vermilion Energy Inc. is C$1.3B (fiscal year 2025, ≈ 3.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Vermilion Energy Inc. in the live analysis
One click puts Vermilion Energy Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026