Vericel Corporation logo

Vericel Corporation

VCEL | NASDAQ
Chart Builder DCF Calculator
$40.13
+$0.58 (+1.47%)
Sep 22, 2026, 1:14 PM ET · Market open

Market Data

Market Cap
$2.03B
Enterprise Value
$1.96B
Beta
1.05
Average Volume
590.57K
Shares Outstanding (Diluted)
50.93M
Shares Change YoY
1.11%
Institutional Ownership
N/A
Exchange
NASDAQ
ISIN
US92346J1088

Price Performance

Price Change 1M
-7.3%
Price Change 3M
-2.1%
Price Change 6M
25.8%
Price Change YTD
11.1%
Price Change 1Y
24.3%
Price Change 3Y
16.3%
Price Change 5Y
-19.6%
1M CAGR (ann.)
-12.3%
1Y CAGR (ann.)
24.2%
5Y CAGR (ann.)
-5.7%
All-Time CAGR
-8.7%

Valuation

PE Ratio
84.15
Forward PE
44.44
PEG Ratio
0.34
Forward PEG
1.33
PS Ratio
6.61
Forward PS
5.20
PB Ratio
5.47
P/FCF Ratio
40.80
P/Adj. FCF Ratio
62.28
P/OCF Ratio
28.87
EV/Sales
6.38
EV/EBIT
76.05
EV/EBITDA
50.85
EV/FCF
39.39
Earnings Yield
1.2%
FCF Yield
2.5%
Adj. FCF Yield
1.6%

Financial Health

Net Cash
$69.92M
Total Debt
$92.54M
Cash & Short-Term Investments
$162.46M
Total Assets
$502.87M
Current Ratio
5.04
Quick Ratio
4.69
Debt / Equity Ratio
0.25
Debt / EBITDA
2.41
Debt / FCF
1.86
OCF / Debt
0.75
Interest Coverage
28.49
Altman Z-Score
9.37
Piotroski F-Score
7

Margins & Profitability

Gross Profit Margin
74.6%
Operating Profit Margin
6.0%
EBITDA Margin
12.6%
Net Profit Margin
7.9%
FCF Margin
16.2%
Adj. FCF Margin
10.6%
SBC / Revenue
5.6%
SBC Impact (per share)
-34.5%

Returns

Return on Assets
4.8%
Return on Equity
6.9%
Return on Invested Capital
3.8%
Return on Capital Employed
4.0%
Return on Tangible Assets
4.9%

Historical Growth (CAGR)

Revenue CAGR 3Y
19.8%
Revenue CAGR 5Y
15.1%
Revenue CAGR 10Y
19.0%
EPS CAGR 3Y
116.4%
EPS CAGR 5Y
21.2%
EPS CAGR 10Y
63.4%
FCF CAGR 3Y
54.4%
FCF CAGR 5Y
14.8%
FCF CAGR 10Y
62.6%

Analyst Forecasts

Analyst Rating
Buy
Analyst Count
14
EPS Growth Next 3Y
53.9%
Revenue Growth Next 3Y
19.8%
Earnings Date
Nov 4, 2026
EPS Estimate (next Q)
$0.02
EPS Growth Est (next Q)
-80.0%
Revenue Est (next Q)
$77.98M
Revenue Growth Est (next Q)
15.5%

Fair Value Estimates

Graham Number
$8.77
Graham Upside
-77.8%
Lynch Fair Value
$9.95
Lynch Upside
-74.8%
Price Target
$61.33
Price Target Upside
55.1%

Cash Flow

Operating Cash Flow
$69.67M
Free Cash Flow
$49.64M
Adj. Free Cash Flow
$32.52M
FCF Per Share
$0.97
OCF Per Share
$1.37
OCF/S Ratio
22.7%

Income Statement

Revenue
$306.3M
Gross Profit
$228.38M
Operating Income
$18.24M
EBITDA
$38.45M
Net Income
$24.22M
EPS (Diluted)
$0.47
Revenue / Employee
$769.61K
Profit / Employee
$60.86K
Employees
398

© 2026 bestshares.com. All rights reserved.