Three independent discounted-cash-flow-style models value Vericel Corporation every trading day. 0 of 3 currently price VCEL above its market price.
| Free Cash Flow model | $-31.41 |
| Excess Profit model | $-10.97 |
| Residual Earnings model | $-1.18 |
| Dividend Discount model | — |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +2.0% |
| Net debt / EBITDA | -1.4× |
| Gross margin | +74.4% |
| Revenue CAGR | +18.9% |
| Cash conversion | 3.1× |
| Dividend yield | — |
| Buyback yield | -3.1% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open VCEL in StockKitty