Vermilion Energy (TSX:VET) Beneish M-Score: -3.02 (As of Jul. 13, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSX:VET Vermilion Energy Inc TSX:VET
59 GF Score
Price C$13.80
GF Value C$13.91
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Vermilion Energy Beneish M-Score?

Vermilion Energy TSX:VET +3.99% 59 Beneish M-Score is -3.02 as of Jul. 13, 2026. GuruFocus rates TSX:VET with a GF Score™ of 59/100 and a GF Value™ of C$13.91 (Fairly Valued). The stock has 6 warning signs investors should review. Among 823 Oil & Gas companies, Vermilion Energy ranks better than 71.93% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Vermilion Energy's Beneish M-Score or its related term are showing as below:

TSX:VET' s Beneish M-Score Range Over the Past 10 Years
Min: -3.99   Med: -2.99   Max: -1.76
Current: -3.02

During the past 13 years, the highest Beneish M-Score of Vermilion Energy was -1.76. The lowest was -3.99. And the median was -2.99.


Vermilion Energy Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Vermilion Energy's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vermilion Energy Beneish M-Score Chart

Vermilion Energy Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.37 -2.66 -3.23 -2.91 -3.99

Vermilion Energy Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.46 -3.30 -3.98 -3.99 -3.02

TSX:VET vs COP, EOG, FANG: Beneish M-Score Comparison

For the Oil & Gas E&P subindustry, Vermilion Energy's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vermilion Energy Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Vermilion Energy's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Vermilion Energy's Beneish M-Score falls into.


TSX:VET
59GF Score
Vermilion Energy Inc TSX:VET
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vermilion Energy Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Vermilion Energy for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.7658+0.528 * 1.0541+0.404 * 1.546+0.892 * 1.135+0.115 * 0.9212
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8332+4.679 * -0.153491-0.327 * 0.9971
=-3.02

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was C$279 Mil.
Revenue was 519.125 + 462.453 + 464.538 + 472.306 = C$1,918 Mil.
Gross Profit was 317.931 + 216.971 + 248.071 + 248.805 = C$1,032 Mil.
Total Current Assets was C$485 Mil.
Total Assets was C$5,547 Mil.
Property, Plant and Equipment(Net PPE) was C$4,882 Mil.
Depreciation, Depletion and Amortization(DDA) was C$567 Mil.
Selling, General, & Admin. Expense(SGA) was C$110 Mil.
Total Current Liabilities was C$765 Mil.
Long-Term Debt & Capital Lease Obligation was C$1,303 Mil.
Net Income was -145.538 + -437.653 + 2.557 + -233.458 = C$-814 Mil.
Non Operating Income was -317.299 + -455.841 + 25.377 + 121.736 = C$-626 Mil.
Cash Flow from Operations was 0 + 133.357 + 389.453 + 140.467 = C$663 Mil.
Total Receivables was C$321 Mil.
Revenue was 484.968 + 421.382 + 402.629 + 381.288 = C$1,690 Mil.
Gross Profit was 290.32 + 257.151 + 211.653 + 199.087 = C$958 Mil.
Total Current Assets was C$510 Mil.
Total Assets was C$7,084 Mil.
Property, Plant and Equipment(Net PPE) was C$6,426 Mil.
Depreciation, Depletion and Amortization(DDA) was C$681 Mil.
Selling, General, & Admin. Expense(SGA) was C$117 Mil.
Total Current Liabilities was C$718 Mil.
Long-Term Debt & Capital Lease Obligation was C$1,931 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(279.074 / 1918.422) / (321.096 / 1690.267)
=0.145471 / 0.189968
=0.7658

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(958.211 / 1690.267) / (1031.778 / 1918.422)
=0.566899 / 0.537826
=1.0541

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (484.784 + 4882.369) / 5546.526) / (1 - (509.726 + 6425.868) / 7083.77)
=0.03234 / 0.020918
=1.546

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=1918.422 / 1690.267
=1.135

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(681.194 / (681.194 + 6425.868)) / (566.999 / (566.999 + 4882.369))
=0.095847 / 0.104049
=0.9212

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(110.313 / 1918.422) / (116.65 / 1690.267)
=0.057502 / 0.069013
=0.8332

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1303.119 + 765.072) / 5546.526) / ((1930.868 + 718.144) / 7083.77)
=0.37288 / 0.373955
=0.9971

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-814.092 - -626.027 - 663.277) / 5546.526
=-0.153491

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Vermilion Energy has a M-score of -3.02 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.02 mean?
Vermilion Energy (TSX:VET) has a Beneish M-Score of -3.02 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vermilion Energy and its competitors. According to the industry distribution chart, Vermilion Energy ranks #231 out of 823 companies in the Oil & Gas industry, placing it in the top 28.1%.
Is Vermilion Energy's Beneish M-Score too high?
Vermilion Energy's current Beneish M-Score is -3.02. Based on the distribution chart, Vermilion Energy ranks #231 out of 823 companies in the Oil & Gas industry, which is above the industry midpoint. Overall, Vermilion Energy has a GF Score™ of 59/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Vermilion Energy's Beneish M-Score compare to COP and EOG?
According to the Oil & Gas industry distribution chart, Vermilion Energy ranks #231 out of 823 companies for Beneish M-Score. This puts Vermilion Energy in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vermilion Energy and its competitors. Vermilion Energy's current Beneish M-Score is -3.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vermilion Energy stock overvalued right now?
Based on GuruFocus' analysis, Vermilion Energy (TSX:VET) is currently considered Fairly Valued. The stock's GF Value™ is C$13.91, compared to a current price of C$13.80 — trading 0.8% below its estimated fair value. The current Beneish M-Score is -3.02. Vermilion Energy's overall GF Score™ is 59/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Vermilion Energy (TSX:VET), the current Beneish M-Score is -3.02 as of Jul. 13, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vermilion Energy (TSX:VET) Overvalued in 2026?

Based on GuruFocus' analysis, Vermilion Energy stock appears to be undervalued. The current stock price of C$13.80 is trading 0.8% below its estimated GF Value™ of C$13.91. GuruFocus considers Vermilion Energy to be Fairly Valued.

Key valuation signals for TSX:VET:

  • Beneish M-Score: -3.02
  • GF Value™: C$13.91 vs. price of C$13.80 (0.8% below fair value)
  • GF Score™: 59/100 with 6 warning signs

No single metric tells the full story. See the TSX:VET stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vermilion Energy Business Description

Industry EnergyOil & Gas
Other Exchanges VET:USACVZ:Germany
Address 3500, 520 - 3rd Avenue S.W, Calgary, AB, CAN, T2P 0R3
Vermilion Energy Inc is an international oil and gas-producing company. The company engages in full-cycle exploration and production programs that focus on the acquisition, exploration, and development of liquids-rich natural gas in Canada and conventional natural gas in Europe while optimizing low-decline oil assets. Its operating segments are: Canada, France, Netherlands, Germany, Ireland, Australia, and CEE, each representing the oil and gas exploration operations at its assets located in these regions. The company mainly derives revenue from the production and sale of petroleum and natural gas. The majority of its revenue is generated from Canada, where the company's operations are mainly focused on the Deep Basin trend in the West Pembina region of Alberta and on the Mica property.
59GF Score

Get the complete analysis for TSX:VET

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

C$13.80
Price
C$13.91
GF Value