Vericel Corp
NASDAQ:VCEL

Watchlist Manager
Vericel Corp Logo
Vericel Corp
NASDAQ:VCEL
Watchlist
Price: 39.82 USD -0.28% Market Closed
Market Cap: 2B USD
Have any thoughts about
Vericel Corp?
Write Note

Intrinsic Value

The intrinsic value of one VCEL stock under the Base Case scenario is 30.54 USD. Compared to the current market price of 39.82 USD, Vericel Corp is Overvalued by 23%.

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

VCEL Intrinsic Value
30.54 USD
Overvaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vericel Corp

What is Valuation History?
Compare VCEL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VCEL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Vericel Corp

Provide an overview of the primary business activities
of Vericel Corp.

What unique competitive advantages
does Vericel Corp hold over its rivals?

What risks and challenges
does Vericel Corp face in the near future?

Has there been any significant insider trading activity
in Vericel Corp recently?

Summarize the latest earnings call
of Vericel Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vericel Corp.

Provide P/S
for Vericel Corp.

Provide P/E
for Vericel Corp.

Provide P/OCF
for Vericel Corp.

Provide P/FCFE
for Vericel Corp.

Provide P/B
for Vericel Corp.

Provide EV/S
for Vericel Corp.

Provide EV/GP
for Vericel Corp.

Provide EV/EBITDA
for Vericel Corp.

Provide EV/EBIT
for Vericel Corp.

Provide EV/OCF
for Vericel Corp.

Provide EV/FCFF
for Vericel Corp.

Provide EV/IC
for Vericel Corp.

Show me price targets
for Vericel Corp made by professional analysts.

What are the Revenue projections
for Vericel Corp?

How accurate were the past Revenue estimates
for Vericel Corp?

What are the Net Income projections
for Vericel Corp?

How accurate were the past Net Income estimates
for Vericel Corp?

What are the EPS projections
for Vericel Corp?

How accurate were the past EPS estimates
for Vericel Corp?

What are the EBIT projections
for Vericel Corp?

How accurate were the past EBIT estimates
for Vericel Corp?

Compare the revenue forecasts
for Vericel Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vericel Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vericel Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vericel Corp compared to its peers.

Compare the P/E ratios
of Vericel Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Vericel Corp with its peers.

Analyze the financial leverage
of Vericel Corp compared to its main competitors.

Show all profitability ratios
for Vericel Corp.

Provide ROE
for Vericel Corp.

Provide ROA
for Vericel Corp.

Provide ROIC
for Vericel Corp.

Provide ROCE
for Vericel Corp.

Provide Gross Margin
for Vericel Corp.

Provide Operating Margin
for Vericel Corp.

Provide Net Margin
for Vericel Corp.

Provide FCF Margin
for Vericel Corp.

Show all solvency ratios
for Vericel Corp.

Provide D/E Ratio
for Vericel Corp.

Provide D/A Ratio
for Vericel Corp.

Provide Interest Coverage Ratio
for Vericel Corp.

Provide Altman Z-Score Ratio
for Vericel Corp.

Provide Quick Ratio
for Vericel Corp.

Provide Current Ratio
for Vericel Corp.

Provide Cash Ratio
for Vericel Corp.

What is the historical Revenue growth
over the last 5 years for Vericel Corp?

What is the historical Net Income growth
over the last 5 years for Vericel Corp?

What is the current Free Cash Flow
of Vericel Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vericel Corp.

Financials
Annual
Quarterly
TTM
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
Current Liabilities 39.4m
Accounts Payable 16.8m
Accrued Liabilities 22.6m
Other Current Liabilities 116k
Non-Current Liabilities 89.7m
Long-Term Debt 566k
Other Non-Current Liabilities 89.1m
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 43/100. 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
43/100
Profitability
Score

Vericel Corp's profitability score is 43/100. 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 60.56 USD with a low forecast of 52.52 USD and a high forecast of 70.35 USD.

Lowest
Price Target
52.52 USD
32% Upside
Average
Price Target
60.56 USD
52% Upside
Highest
Price Target
70.35 USD
77% 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 30.54 USD.

Is VCEL stock undervalued or overvalued?

Compared to the current market price of 39.82 USD, Vericel Corp is Overvalued by 23%.

Back to Top