DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Vermilion Energy Inc. (VET)

Energy | Oil & Gas Exploration & Production

Today's Price

$11.91

Today's Fair Value

$4.42 -62.89%

Margin of Safety

-169.46%

Projected Value (5Y)

$7.12 -40.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.9% | CAGR (5y): -0.52%

Dividend Growth Rate

Regression: -17.36% | CAGR (5y): 42.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.14x)

Discount Rate