Vericel Corp
NASDAQ:VCEL

Watchlist Manager
Vericel Corp Logo
Vericel Corp
NASDAQ:VCEL
Watchlist
Price: 41.295 USD -0.13% Market Closed
Market Cap: 2.1B USD

Intrinsic Value

The intrinsic value of one VCEL stock under the Base Case scenario is 30.35 USD. Compared to the current market price of 41.295 USD, Vericel Corp is Overvalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VCEL Intrinsic Value
30.35 USD
Overvaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vericel Corp

Valuation History Unavailable

Historical valuation for VCEL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Vericel Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vericel Corp

Current Assets 197.6m
Cash & Short-Term Investments 112.9m
Receivables 52.9m
Other Current Assets 31.8m
Non-Current Assets 226.9m
Long-Term Investments 43.3m
PP&E 177m
Intangibles 6.1m
Other Non-Current Assets 501k
Efficiency

Free Cash Flow Analysis
Vericel Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vericel Corp

Revenue
238.5m USD
Cost of Revenue
-65.5m USD
Gross Profit
173m USD
Operating Expenses
-175.8m USD
Operating Income
-2.8m USD
Other Expenses
5.8m USD
Net Income
3m USD
Fundamental Scores

VCEL Profitability Score
Profitability Due Diligence

Vericel Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Positive 3-Years Revenue Growth
ROE is Increasing
46/100
Profitability
Score

Vericel Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

VCEL Solvency Score
Solvency Due Diligence

Vericel Corp's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Negative Net Debt
Low D/E
87/100
Solvency
Score

Vericel Corp's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VCEL Price Targets Summary
Vericel Corp

Wall Street analysts forecast VCEL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VCEL is 64.515 USD with a low forecast of 51.51 USD and a high forecast of 75.6 USD.

Lowest
Price Target
51.51 USD
25% Upside
Average
Price Target
64.515 USD
56% Upside
Highest
Price Target
75.6 USD
83% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Vericel Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for VCEL 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

VCEL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one VCEL stock?

The intrinsic value of one VCEL stock under the Base Case scenario is 30.35 USD.

Is VCEL stock undervalued or overvalued?

Compared to the current market price of 41.295 USD, Vericel Corp is Overvalued by 27%.

Back to Top