VCEL
Vericel Corp
Price:  
43.52 
USD
Volume:  
539,524.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCEL Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Vericel Corp (VCEL) is 1.68 USD. This VCEL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 43.52 USD, the upside of Vericel Corp is %.

The range of the Intrinsic Value is 1.29 - 3.03 USD

43.52 USD
Stock Price
1.68 USD
Intrinsic Value
Intrinsic Value Details

VCEL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.97) - 0.02 (0.43) -101.0%
DCF (Growth 10y) 1.29 - 3.03 1.68 -96.1%
DCF (EBITDA 5y) 6.98 - 13.52 8.73 -79.9%
DCF (EBITDA 10y) 8.91 - 19.96 11.96 -72.5%
Fair Value 0.05 - 0.05 0.05 -99.89%
P/E 0.33 - 0.51 0.45 -99.0%
EV/EBITDA 1.74 - 6.70 3.78 -91.3%
EPV (2.01) - (3.48) (2.75) -106.3%
DDM - Stable 0.09 - 0.39 0.24 -99.5%
DDM - Multi 2.79 - 9.78 4.38 -89.9%

VCEL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,115.07
Beta 1.68
Outstanding shares (mil) 48.60
Enterprise Value (mil) 2,052.29
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 7.00%
WACC 8.75%