Vericel Corp
NASDAQ:VCEL

Watchlist Manager
Vericel Corp Logo
Vericel Corp
NASDAQ:VCEL
Watchlist
Price: 35.06 USD 1.53% Market Closed
Market Cap: 1.8B USD

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:

VCEL Intrinsic Value
28.92 USD
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vericel Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about VCEL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VCEL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vericel Corp.

Explain Valuation
Compare VCEL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VCEL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Vericel Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

ROIC is Increasing
Exceptional Gross Margin
ROE is Increasing
Strong 3Y Average Gross Margin
45/100
Profitability
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.

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 54.57 USD with a low forecast of 41.41 USD and a high forecast of 65.1 USD.

Lowest
Price Target
41.41 USD
18% Upside
Average
Price Target
54.57 USD
56% Upside
Highest
Price Target
65.1 USD
86% 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 28.92 USD.

Is VCEL stock undervalued or overvalued?

Compared to the current market price of 35.06 USD, Vericel Corp is Overvalued by 18%.

Back to Top