Skip to main content

Vericel Corp

Exchange: NASDAQSector: HealthcareIndustry: Biotechnology

Vericel is a leading provider of advanced therapies for the sports medicine and severe burn care markets. The Company combines innovations in biology with medical technologies, resulting in a highly differentiated portfolio of innovative cell therapies and specialty biologics that repair injuries and restore lives. Vericel markets three products in the United States. MACI (autologous cultured chondrocytes on porcine collagen membrane) is an autologous cellularized scaffold product indicated for the repair of symptomatic, single or multiple full-thickness cartilage defects of the knee with or without bone involvement in adults. Epicel (cultured epidermal autografts) is a permanent skin replacement for the treatment of patients with deep dermal or full thickness burns greater than or equal to 30% of total body surface area. Vericel also holds an exclusive license for North American rights to NexoBrid (anacaulase-bcdb), a biological orphan product containing proteolytic enzymes, which is indicated for eschar removal in adults and pediatric patients with deep partial-thickness and/or full-thickness burns.

Did you know?

Trading 29% above its estimated fair value of $25.84.

Current Price

$36.49

+2.59%

GoodMoat Value

$25.84

29.2% overvalued
Profile
Valuation (TTM)
Market Cap$1.85B
P/E111.72
EV
P/B5.20
Shares Out50.57M
P/Sales6.68
Revenue$276.26M
EV/EBITDA51.69

Vericel Corp (VCEL) Valuation

VCEL Fair Value Estimate

$25.8429.2% overvalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

VCEL Valuation Metrics

FCF$24.75M
FCF Growth Rate
EPS Growth (CAGR)41.97%
WACC10.00%

VCEL Valuation & Fair Value Analysis

Vericel Corp (VCEL) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.

The GoodMoat Fair Value target for Vericel Corp is $25.84. The current stock price is $36.49, suggesting the stock is 41.2% overvalued.

The price-to-earnings (P/E) ratio is 111.72. Price-to-book ratio is 5.20. Price-to-sales ratio is 6.68. Enterprise value to EBITDA is 51.69. PEG ratio is 7.45.

GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Vericel Corp's intrinsic value.