
Vericel Corp
NASDAQ:VCEL

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:

Valuation History
Vericel Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Vericel Corp
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 |
Free Cash Flow Analysis
Vericel Corp
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.