VET Chart
About

Vermilion Energy Inc., an oil and gas producer, focuses on the acquisition, exploration, development, and optimization of producing properties in North America, Europe, and Australia. Its properties are located in the West Pembina region of West Central Alberta, southeast Saskatchewan, and Manitoba, Canada; Wyoming in the United States; 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.

Fundamentals
Scroll to Statements
Sector Energy Industry Oil & Gas E&P Market Cap 1.51B
Enterprise Value 2.82B Income 104.22M Sales 2.01B
Book/sh 12.96 Cash/sh 0.30 Dividend Yield 3.79%
Payout 76.12% Employees 743 IPO —
P/E 20.06 Forward P/E -21.25 PEG —
P/S 0.75 P/B 0.76 P/C —
EV/EBITDA 2.42 EV/Sales 1.40 Quick Ratio 0.50
Current Ratio 0.81 Debt/Eq 48.94 LT Debt/Eq —
EPS (ttm) 0.49 EPS next Y -0.46 EPS Growth -94.90%
Revenue Growth 15.80% Earnings 2026-03-04 ROA 4.05%
ROE 3.73% ROIC — Gross Margin 63.45%
Oper. Margin 23.26% Profit Margin -11.63% Shs Outstand 153.43M
Shs Float 152.02M Short Float — Short Ratio 9.65
Short Interest — 52W High 10.62 52W Low 5.14
Beta 0.80 Avg Volume 1.64M Volume 806.34K
Target Price — Recom Buy Prev Close $10.03
Price $9.83 Change -1.99%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$9.94
Latest analyst target
3. DCF / Fair value
$-79.73
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$9.94
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2023-03-14 up JP Morgan Neutral → Overweight —
2020-05-22 main Credit Suisse — → Neutral $6
2020-01-31 down National Bank Financial Inc Sector Perform → Underperform —
2019-10-02 down National Bank Financial Inc Outperform → Sector Perform —
2019-04-18 down TD Securities Buy → Hold —
2018-04-17 down BMO Capital Outperform → Market Perform —
2018-02-12 init JP Morgan — → Overweight —
2017-07-27 up RBC Capital Sector Perform → Outperform —
2015-11-05 down Goldman Sachs Neutral → Sell —
2015-08-11 up Desjardins Hold → Buy —
2015-05-05 init Canaccord Genuity — → Buy —
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 7592 73452.0 — Redemption, retraction, cancelation, repurchase at price 9.68 per share. Vermilion Energy Inc. Issuer — 2026-01-30 00:00:00 D
1 38302 nan — — Vermilion Energy Inc. Issuer — 2026-01-30 00:00:00 D
2 7472 74114.0 — Redemption, retraction, cancelation, repurchase at price 9.92 per share. Vermilion Energy Inc. Issuer — 2026-01-29 00:00:00 D
3 7590 73744.0 — Redemption, retraction, cancelation, repurchase at price 9.72 per share. Vermilion Energy Inc. Issuer — 2026-01-28 00:00:00 D
4 7631 73646.0 — Redemption, retraction, cancelation, repurchase at price 9.65 per share. Vermilion Energy Inc. Issuer — 2026-01-27 00:00:00 D
5 7806 72954.0 — Redemption, retraction, cancelation, repurchase at price 9.35 per share. Vermilion Energy Inc. Issuer — 2026-01-26 00:00:00 D
6 7803 72958.0 — Redemption, retraction, cancelation, repurchase at price 9.35 per share. Vermilion Energy Inc. Issuer — 2026-01-23 00:00:00 D
7 40361 nan — — Vermilion Energy Inc. Issuer — 2026-01-23 00:00:00 D
8 7919 72553.0 — Redemption, retraction, cancelation, repurchase at price 9.16 per share. Vermilion Energy Inc. Issuer — 2026-01-22 00:00:00 D
9 7816 72266.0 — Redemption, retraction, cancelation, repurchase at price 9.25 per share. Vermilion Energy Inc. Issuer — 2026-01-21 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-23.74M-74.14M92.74M124.84M
TaxRateForCalcs0.150.150.360.17
NormalizedEBITDA919.54M1.03B2.45B1.29B
TotalUnusualItems-158.28M-507.00M257.73M739.76M
TotalUnusualItemsExcludingGoodwill-158.28M-507.00M257.73M739.76M
NetIncomeFromContinuingOperationNetMinorityInterest-46.74M-237.59M1.31B1.15B
ReconciledDepreciation683.24M712.62M577.13M571.69M
ReconciledCostOfRevenue954.03M1.08B1.13B904.90M
EBITDA761.26M519.55M2.71B2.03B
EBIT78.02M-193.07M2.13B1.45B
NetInterestIncome-84.61M-85.21M-82.86M-73.08M
InterestExpense84.61M85.21M82.86M73.08M
NormalizedIncome87.80M195.27M1.15B533.77M
NetIncomeFromContinuingAndDiscontinuedOperation-46.74M-237.59M1.31B1.15B
TotalExpenses1.82B1.89B1.86B1.53B
DilutedAverageShares158.07M163.72M168.43M164.76M
BasicAverageShares158.07M163.72M163.49M161.17M
DilutedEPS-0.30-1.457.806.97
BasicEPS-0.30-1.458.037.13
DilutedNIAvailtoComStockholders-46.74M-237.59M1.31B1.15B
NetIncomeCommonStockholders-46.74M-237.59M1.31B1.15B
NetIncome-46.74M-237.59M1.31B1.15B
NetIncomeIncludingNoncontrollingInterests-46.74M-237.59M1.31B1.15B
NetIncomeContinuousOperations-46.74M-237.59M1.31B1.15B
TaxProvision40.15M-40.70M738.04M233.20M
PretaxIncome-6.59M-278.28M2.05B1.38B
OtherIncomeExpense-171.38M-507.42M268.88M761.18M
OtherNonOperatingIncomeExpenses-13.10M-420.00K11.15M21.42M
SpecialIncomeCharges0.00-928.97M192.09M1.32B
GainOnSaleOfPPE0.00-352.37M0.00
WriteOff1.02B-192.09M-1.30B
ImpairmentOfCapitalAssets-1.30B
RestructuringAndMergernAcquisition0.00-439.49M0.00-17.20M
GainOnSaleOfSecurity-158.28M421.98M65.64M-580.05M
NetNonOperatingInterestIncomeExpense-84.61M-85.21M-82.86M-73.08M
InterestExpenseNonOperating84.61M85.21M82.86M73.08M
OperatingIncome249.40M314.35M1.87B693.78M
OperatingExpense870.82M803.90M728.17M628.17M
OtherOperatingExpenses741.39M680.42M626.10M456.56M
SellingGeneralAndAdministration129.43M123.47M102.07M171.60M
GeneralAndAdministrativeExpense129.43M123.47M102.07M171.60M
OtherGandA99.50M80.72M57.68M130.04M
SalariesAndWages29.93M42.76M44.39M41.56M
GrossProfit1.12B1.12B2.59B1.32B
CostOfRevenue954.03M1.08B1.13B904.90M
TotalRevenue2.07B2.20B3.72B2.23B
OperatingRevenue2.07B2.20B3.72B2.23B
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber154.34M162.27M163.23M162.26M
ShareIssued154.34M162.27M163.23M162.26M
NetDebt831.73M772.56M1.07B1.65B
TotalDebt1.02B947.02M1.13B1.71B
TangibleBookValue2.81B3.03B3.40B2.07B
InvestedCapital3.77B3.95B4.48B3.72B
WorkingCapital-28.26M127.44M-177.60M-273.97M
NetTangibleAssets2.81B3.03B3.40B2.07B
CapitalLeaseObligations54.99M33.00M51.51M60.19M
CommonStockEquity2.81B3.03B3.40B2.07B
TotalCapitalization3.77B3.95B4.48B3.72B
TotalEquityGrossMinorityInterest2.81B3.03B3.40B2.07B
StockholdersEquity2.81B3.03B3.40B2.07B
GainsLossesNotAffectingRetainedEarnings135.85M109.30M123.50M28.47M
OtherEquityAdjustments135.85M109.30M123.50M28.47M
RetainedEarnings-1.29B-1.26B-1.00B-2.25B
AdditionalPaidInCapital45.23M43.35M35.41M49.53M
CapitalStock3.92B4.14B4.24B4.24B
CommonStock3.92B4.14B4.24B4.24B
TotalLiabilitiesNetMinorityInterest3.30B3.20B3.59B3.84B
TotalNonCurrentLiabilitiesNetMinorityInterest2.69B2.51B2.70B3.09B
DerivativeProductLiabilities86.04M21.05M0.0051.21M
NonCurrentDeferredLiabilities364.80M380.97M477.34M328.84M
NonCurrentDeferredTaxesLiabilities364.80M380.97M477.34M328.84M
LongTermDebtAndCapitalLeaseObligation1.02B947.02M1.13B1.71B
LongTermCapitalLeaseObligation54.99M33.00M51.51M60.19M
LongTermDebt963.46M914.01M1.08B1.65B
LongTermProvisions1.22B1.16B1.09B1.00B
CurrentLiabilities610.59M696.07M892.04M746.81M
OtherCurrentLiabilities52.94M732.00K55.84M268.97M
PayablesAndAccruedExpenses557.65M695.34M836.20M477.84M
Payables557.65M695.34M836.20M477.84M
DividendsPayable18.52M16.23M13.06M0.00
TotalTaxPayable113.72M298.75M341.70M37.18M
IncomeTaxPayable113.72M298.75M341.70M37.18M
AccountsPayable425.41M380.37M481.44M440.66M
TotalAssets6.12B6.24B6.99B5.91B
TotalNonCurrentAssets5.53B5.41B6.28B5.43B
NonCurrentDeferredAssets197.71M182.05M125.53M374.99M
NonCurrentDeferredTaxesAssets197.71M182.05M125.53M374.99M
FinancialAssets13.93M76.11M132.60M0.00
InvestmentsAndAdvances78.86M73.26M56.37M0.00
InvestmentinFinancialAssets78.86M73.26M56.37M0.00
NetPPE5.24B5.08B5.96B5.06B
AccumulatedDepreciation-8.98B-8.32B-6.57B-6.20B
GrossPPE14.22B13.40B12.54B11.26B
OtherProperties13.76B12.97B12.06B10.85B
Properties460.33M432.35M476.57M408.49M
CurrentAssets582.33M823.51M714.45M472.85M
HedgingAssetsCurrent40.31M313.79M162.84M19.32M
PrepaidAssets71.10M68.01M144.46M98.84M
Inventory40.69M57.33M19.66M20.07M
FinishedGoods40.69M57.33M19.66M20.07M
Receivables298.49M242.93M373.65M328.58M
AccountsReceivable298.49M242.93M373.65M328.58M
CashCashEquivalentsAndShortTermInvestments131.73M141.46M13.84M6.03M
CashAndCashEquivalents131.73M141.46M13.84M6.03M
CashEquivalents6.79M661.00K135.00K127.00K
CashFinancial124.94M140.79M13.70M5.90M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow332.04M292.06M1.26B459.66M
RepurchaseOfCapitalStock-140.71M-94.84M-71.66M0.00
RepaymentOfDebt-133.10M-163.42M-1.14B-363.45M
IssuanceOfDebt0.00499.04M0.00
CapitalExpenditure-635.71M-732.47M-551.82M-374.80M
InterestPaidSupplementalData85.65M84.47M75.04M71.37M
IncomeTaxPaidSupplementalData263.05M306.91M144.81M13.21M
EndCashPosition131.73M141.46M13.84M6.03M
BeginningCashPosition141.46M13.84M6.03M6.90M
EffectOfExchangeRateChanges1.48M-137.00K1.25M-2.18M
ChangesInCash-11.20M127.76M6.56M1.31M
FinancingCashFlow-344.08M-320.34M-748.37M-363.45M
CashFlowFromContinuingFinancingActivities-344.08M-320.34M-748.37M-363.45M
NetOtherFinancingCharges2.76M
CashDividendsPaid-73.03M-62.08M-32.71M0.00
NetCommonStockIssuance-140.71M-94.84M-71.66M0.00
CommonStockPayments-140.71M-94.84M-71.66M0.00
NetIssuancePaymentsOfDebt-133.10M-163.42M-644.00M-363.45M
NetShortTermDebtIssuance-341.26M
NetLongTermDebtIssuance-133.10M-163.42M-644.00M-363.45M
LongTermDebtPayments-133.10M-163.42M-1.14B-363.45M
LongTermDebtIssuance0.00499.04M0.00
InvestingCashFlow-634.87M-576.43M-1.06B-469.70M
CashFlowFromContinuingInvestingActivities-634.87M-576.43M-1.06B-469.70M
NetOtherInvestingChanges10.21M-19.37M26.12M36.72M
NetInvestmentPurchaseAndSale-9.37M-21.60M-23.28M0.00
PurchaseOfInvestment-9.37M-21.60M-23.28M0.00
NetBusinessPurchaseAndSale54.73M-510.31M-131.63M
SaleOfBusiness197.01M0.00
PurchaseOfBusiness-142.28M-510.31M-131.63M
NetPPEPurchaseAndSale-635.71M-535.47M-551.82M-374.80M
SaleOfPPE0.00197.01M
PurchaseOfPPE-635.71M-732.47M-551.82M-374.80M
OperatingCashFlow967.75M1.02B1.81B834.45M
CashFlowFromContinuingOperatingActivities967.75M1.02B1.81B834.45M
ChangeInWorkingCapital-182.70M-61.12M216.87M-56.88M
OtherNonCashItems25.04M-418.27M22.49M-1.39M
StockBasedCompensation15.57M42.76M44.39M41.56M
AssetImpairmentCharge0.001.02B-192.09M-1.30B
DeferredTax-37.99M-190.19M288.71M187.34M
DeferredIncomeTax-37.99M-190.19M288.71M187.34M
DepreciationAmortizationDepletion683.24M712.62M577.13M571.69M
OperatingGainsLosses511.33M160.22M-456.34M246.06M
GainLossOnInvestmentSecurities452.86M-179.71M-540.80M181.09M
NetForeignCurrencyExchangeGainLoss58.47M-12.44M84.46M64.96M
GainLossOnSaleOfBusiness0.00352.37M0.00
NetIncomeFromContinuingOperations-46.74M-237.59M1.31B1.15B
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for VET
Date User Asset Broker Type Position Size Entry Price Patterns