Vroom Inc. Intrinsic Value
VRM
Choose a model
Each card values Vroom a different way, shown at our starting inputs. Pick one to see and change how it works.
Build your own intrinsic value for Vroom Inc. Start from three cases based on the company's own filings, then change any number to match your view.
The default base case is 42× today's price. A gap that wide usually comes from unusual cash flow history, such as a jump from a low base or a gap in the reported figures, not from a real bargain or bubble. Check the free cash flow history below and set growth you believe before relying on it.
Conservative
$183.29
2522% above the priceof $6.99
Buy below $137.46 for a 25% safety margin
Your assumptions
Base
$294.43
4112% above the priceof $6.99
Buy below $220.82 for a 25% safety margin
Your assumptions
Optimistic
$433.82
6106% above the priceof $6.99
Buy below $325.36 for a 25% safety margin
Your assumptions
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits below all three scenarios. That reading is only as reliable as the growth rates entered.
Base free cash flow
$74M
Trailing twelve months
Historical FCF CAGR
+8.2%
Across 6 reported periods
Market implies
-16.5%
Growth needed at 8% WACC
Terminal value share
63%
Of the base case valuation
Growth needed to justify today's price
At a 8.0% discount rate, today's price already assumes -16.5% annual free cash flow growth for ten years. Your base case assumes 8.2%, so you are forecasting more growth than the price requires.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +8.2% a year.
SourceFair value computed from the 10-Q filed 6 Nov 2026, covering the period ending 30 Sept 2026, as reported to the SEC. Data last refreshed 10 Nov 2026. How this is calculated.
Price from market data, last close as of 11 Nov 2026. Fiscal year ends Dec.
Peers
Retail-Auto Dealers & Gasoline Stations · Pick stocks to compare with VRM
Held by ETFs
VRM is in 1 US ETF. The largest of them, with VRM's weight in each:
Spot a number that looks wrong? Check it in VRM's SEC filings or
Download this analysis as a PDF (Pro)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing VRM
A free account gives you 10 stocks a day, a watchlist and price alerts.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.