Vericel Corp banner

Vericel Corp
NASDAQ:VCEL

Watchlist Manager
Vericel Corp Logo
Vericel Corp
NASDAQ:VCEL
Watchlist
Price: 31.41 USD -4.06% Market Closed
Market Cap: $1.6B

EV/EBITDA

64.7
Current
33%
Cheaper
vs 3-y median of 96.1

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
64.7
=
Enterprise Value
$1.5B
/
EBITDA
$22.6m

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
64.7
=
Enterprise Value
$1.5B
/
EBITDA
$22.6m

Valuation Scenarios

Vericel Corp is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (96.1), the stock would be worth $46.68 (49% upside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-79%
Maximum Upside
+49%
Average Downside
20%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 64.7 $31.41
0%
3-Year Average 96.1 $46.68
+49%
5-Year Average 83.8 $40.7
+30%
Industry Average 13.3 $6.46
-79%
Country Average 14.4 $6.97
-78%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
$1.5B
/
Jan 2026
$22.6m
=
64.7
Current
$1.5B
/
Dec 2026
$88.7m
=
17
Forward
$1.5B
/
Dec 2027
$117.1m
=
12.9
Forward
$1.5B
/
Dec 2028
$155.6m
=
9.7
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
US
Vericel Corp
NASDAQ:VCEL
1.6B USD 64.7 96.3
FR
Pharnext SCA
OTC:PNEXF
6T USD -194 446.1 -160 127.7
US
Abbvie Inc
NYSE:ABBV
362.5B USD 14.4 86.6
US
Amgen Inc
NASDAQ:AMGN
187.5B USD 14.1 24.3
US
Gilead Sciences Inc
NASDAQ:GILD
170.3B USD 12.5 20
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
115.3B USD 21.9 29.2
US
Epizyme Inc
F:EPE
94.1B EUR -581 -533.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
77.5B USD 12.6 17.2
AU
CSL Ltd
ASX:CSL
66.8B AUD 11.2 33.9
US
Seagen Inc
F:SGT
39.3B EUR -66.6 -61.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
41.3B USD 73.8 131.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vericel Corp
NASDAQ:VCEL
Average EV/EBITDA: 28.2
64.7
90%
0.7
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -194 446.1 N/A N/A
US
Abbvie Inc
NYSE:ABBV
14.4
12%
1.2
US
Amgen Inc
NASDAQ:AMGN
14.1
10%
1.4
US
Gilead Sciences Inc
NASDAQ:GILD
12.5
9%
1.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
21.9
16%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -581 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
12.6
18%
0.7
AU
CSL Ltd
ASX:CSL
11.2
7%
1.6
US
S
Seagen Inc
F:SGT
Negative Multiple: -66.6 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
73.8
67%
1.1
P/E Multiple
Earnings Growth PEG
US
Vericel Corp
NASDAQ:VCEL
Average P/E: 54.9
96.3
60%
1.6
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 127.7 N/A N/A
US
Abbvie Inc
NYSE:ABBV
86.6
97%
0.9
US
Amgen Inc
NASDAQ:AMGN
24.3
20%
1.2
US
Gilead Sciences Inc
NASDAQ:GILD
20
16%
1.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
29.2
17%
1.7
US
E
Epizyme Inc
F:EPE
Negative Multiple: -533.6 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.2
13%
1.3
AU
CSL Ltd
ASX:CSL
33.9
10%
3.4
US
S
Seagen Inc
F:SGT
Negative Multiple: -61.8 N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
131.9
84%
1.6

Market Distribution

Higher than 88% of companies in the United States of America
Percentile
88th
Based on 9 875 companies
88th percentile
64.7
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

Vericel Corp
Glance View

Market Cap
1.6B USD
Industry
Biotechnology

Vericel Corporation, nestled in the bustling hub of biomedical innovation in Cambridge, Massachusetts, has carved out a niche in the realm of advanced cell therapies. Founded in the late 1980s, the company initially focused on regenerative medicine but has since honed its expertise on the development and commercialization of cell-based treatments for patients with serious medical conditions. Vericel's journey is underpinned by its flagship product lines like MACI® and Epicel®, which illustrate its commitment to technological advancement and improving patient outcomes. MACI®, a matrix-applied autologous cultured chondrocyte technology, is designed to repair cartilage defects in the knee, often providing relief to those who suffer chronic pain from cartilage injuries. Epicel®, on the other hand, caters to patients with severe burns, utilizing a patient's own skin cells to regenerate skin and improve healing. These innovative solutions demonstrate Vericel's strategic pivot towards addressing niche, high-need areas within the orthopedic and burn treatment spaces. Vericel makes its revenue primarily through the sales of its proprietary treatments to hospitals and healthcare providers. The company's growth is closely tied to its ability to navigate the intricate regulatory landscapes associated with biologics, ensuring that its therapies meet the stringent requirements set forth by entities like the FDA. By targeting specific, high-impact markets with limited existing solutions, Vericel secures a competitive edge and commands significant pricing power, which enhances its financial performance. The company invests heavily in clinical trials and research to support and expand the use of its technologies, seeking indications for broader patient populations. Additionally, Vericel is continually working to optimize its manufacturing processes to scale its operations effectively without compromising the quality and efficacy of its treatments. Through strategic partnerships and a focus on innovation, Vericel is poised to leverage its scientific expertise to further entrench its position within the specialized markets it serves.

VCEL Intrinsic Value
34.69 USD
Undervaluation 9%
Intrinsic Value
Price
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett