
iRobot Corp
NASDAQ:IRBT

Intrinsic Value
The intrinsic value of one
IRBT
stock under the Base Case scenario is
17.07
USD.
Compared to the current market price of 4.83 USD,
iRobot Corp
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
iRobot Corp
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
iRobot Corp
Balance Sheet Decomposition
iRobot Corp
Current Assets | 234.3m |
Cash & Short-Term Investments | 69.9m |
Receivables | 30.8m |
Other Current Assets | 133.6m |
Non-Current Assets | 227.2m |
Long-Term Investments | 11.1m |
PP&E | 25.8m |
Intangibles | 174.8m |
Other Non-Current Assets | 15.6m |
Free Cash Flow Analysis
iRobot Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
iRobot Corp
Revenue
|
633.4m
USD
|
Cost of Revenue
|
-500m
USD
|
Gross Profit
|
133.4m
USD
|
Operating Expenses
|
-266.4m
USD
|
Operating Income
|
-133m
USD
|
Other Expenses
|
-108.4m
USD
|
Net Income
|
-241.4m
USD
|
IRBT Profitability Score
Profitability Due Diligence
iRobot Corp's profitability score is 13/100. The higher the profitability score, the more profitable the company is.

Score
iRobot Corp's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
IRBT Solvency Score
Solvency Due Diligence
iRobot Corp's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
iRobot Corp's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IRBT Price Targets Summary
iRobot Corp
Dividends
Current shareholder yield for IRBT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
IRBT
stock under the Base Case scenario is
17.07
USD.
Compared to the current market price of 4.83 USD,
iRobot Corp
is
Undervalued by 72%.