Vericel Corp banner

Intrinsic Value

The intrinsic value of Vericel Corp (VCEL) under the Base Case is 47.581 USD per share. Compared with the current market price of 40.305 USD, the stock appears Undervalued by 15% .

The intrinsic value is calculated using the DCF method. The model assumes net margin rises from 6% last year to 7.9% by 2033, higher than in any of the last six years. If net margin stayed at its five-year average of -1.2%, the estimate would be about $42. The value of the years after 2033 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

VCEL Intrinsic Value
$47.581
Undervaluation 15%
Intrinsic Value
Price $40.305

VCEL is cheaper than usual. It was this cheap or cheaper on just 11% of days in the past 5 years.

Monitor VCEL
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value $38.07
Get notified when the price drops into your buy zone
Intrinsic Value $47.58
Current Price $40.31
Margin of Safety 20% $38.07
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to VCEL

Fundamental Analysis

What Vericel Does

Biotechnology Health Care

Vericel Corp makes and sells specialty cell-therapy products for difficult orthopedic and burn injuries. Its main products are used by surgeons and hospitals to treat damaged knee cartilage and severe burns, where standard treatments may not work as well. The company focuses on very specific medical problems instead of broad drug categories.

Headquarters
United States of America US
Employees
398
IPO date
Feb 4, 1997
Read the full company overview
View Company Overview

Latest Earnings Call

Q2 2026 · July 30, 2026

Open the earnings call
EPS
$0.04
Expected
−$0.04
Surprise
+200.0%
Stock, day of the call
+2.1%
View Earnings Call
Financials
Efficiency

Earnings Waterfall
Vericel Corp

Wall St Price Targets

Capital Returns

Competitive Landscape

Ownership

VCEL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one VCEL stock?

The intrinsic value for Vericel Corp (VCEL) under the Base Case is 47.581 USD.

Is VCEL stock undervalued or overvalued?

Compared with the current market price of 40.305 USD, the stock appears Undervalued by 15% .

Back to Top