Vroom Inc
NASDAQ:VRM
Intrinsic Value
The intrinsic value of one VRM stock under the Base Case scenario is 74.89 USD. Compared to the current market price of 37.71 USD, Vroom Inc is Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vroom Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Vroom Inc
Balance Sheet Decomposition
Vroom Inc
Current Assets | 65.1m |
Cash & Short-Term Investments | 51.1m |
Receivables | 14m |
Non-Current Assets | 1.1B |
PP&E | 9.9m |
Intangibles | 111.6m |
Other Non-Current Assets | 937.1m |
Free Cash Flow Analysis
Vroom Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vroom Inc
Revenue
|
310.7m
USD
|
Cost of Revenue
|
-251.5m
USD
|
Gross Profit
|
59.2m
USD
|
Operating Expenses
|
-210.8m
USD
|
Operating Income
|
-151.7m
USD
|
Other Expenses
|
-118.2m
USD
|
Net Income
|
-269.9m
USD
|
VRM Profitability Score
Profitability Due Diligence
Vroom Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Score
Vroom Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
VRM Solvency Score
Solvency Due Diligence
Vroom Inc's solvency score is 9/100. The higher the solvency score, the more solvent the company is.
Score
Vroom Inc's solvency score is 9/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VRM Price Targets Summary
Vroom Inc
Dividends
Current shareholder yield for VRM 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 VRM stock under the Base Case scenario is 74.89 USD.
Compared to the current market price of 37.71 USD, Vroom Inc is Undervalued by 50%.