As of 2024-12-15, the Intrinsic Value of Vericel Corp (VCEL) is
3.12 USD. This VCEL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 57.47 USD, the upside of Vericel Corp is
-94.60%.
The range of the Intrinsic Value is 2.30 - 5.53 USD
VCEL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.64) - (0.05) |
(0.46) |
-100.8% |
| DCF (Growth 10y) |
2.30 - 5.53 |
3.12 |
-94.6% |
| DCF (EBITDA 5y) |
6.69 - 9.27 |
7.66 |
-86.7% |
| DCF (EBITDA 10y) |
8.66 - 12.94 |
10.30 |
-82.1% |
| Fair Value |
0.36 - 0.36 |
0.36 |
-99.37% |
| P/E |
0.44 - 3.57 |
1.55 |
-97.3% |
| EV/EBITDA |
2.50 - 5.86 |
3.99 |
-93.1% |
| EPV |
(2.75) - (3.74) |
(3.24) |
-105.6% |
| DDM - Stable |
0.87 - 3.27 |
2.07 |
-96.4% |
| DDM - Multi |
3.64 - 10.55 |
5.40 |
-90.6% |
VCEL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,836.72 |
| Beta |
2.12 |
| Outstanding shares (mil) |
49.36 |
| Enterprise Value (mil) |
2,783.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.88% |
| Cost of Debt |
7.00% |
| WACC |
7.88% |