Vericel Corp
NASDAQ:VCEL
Intrinsic Value
The intrinsic value of one
VCEL
stock under the Base Case scenario is
28.92
USD.
Compared to the current market price of 35.06 USD,
Vericel Corp
is
Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Vericel Corp.
Fundamental Analysis
Revenue & Expenses Breakdown
Vericel Corp
Balance Sheet Decomposition
Vericel Corp
| Current Assets | 204.6m |
| Cash & Short-Term Investments | 116.9m |
| Receivables | 64.3m |
| Other Current Assets | 23.4m |
| Non-Current Assets | 231m |
| Long-Term Investments | 47.4m |
| PP&E | 177.2m |
| Intangibles | 5.9m |
| Other Non-Current Assets | 447k |
Free Cash Flow Analysis
Vericel Corp
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Vericel Corp
|
Revenue
|
249.1m
USD
|
|
Cost of Revenue
|
-66.1m
USD
|
|
Gross Profit
|
183m
USD
|
|
Operating Expenses
|
-181.8m
USD
|
|
Operating Income
|
1.2m
USD
|
|
Other Expenses
|
5.9m
USD
|
|
Net Income
|
7.1m
USD
|
VCEL Profitability Score
Profitability Due Diligence
Vericel Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Vericel Corp's profitability score is 45/100. 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 54.57 USD
with a low forecast of 41.41 USD and a high forecast of 65.1 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
28.92
USD.
Compared to the current market price of 35.06 USD,
Vericel Corp
is
Overvalued by 18%.