US · IRBT
iRobot Corporation
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Bedford, MA 01730
- Website
- irobot.com
Price · as of 2024-12-31
—
Market cap 84.69M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.90 | — |
| Intrinsic Value(DCF) | $2.83 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $70.07 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $29.02 | $57.98 | $261.97 | $11.91 | $41.04 |
| 2011 | $26.59 | $64.73 | $202.53 | $16.62 | $35.26 |
| 2012 | $22.86 | $59.72 | $5.00 | $11.36 | $1.38 |
| 2013 | $43.35 | $59.89 | $5.32 | $14.74 | $18.84 |
| 2014 | $33.01 | $62.60 | $11.07 | $18.00 | $27.84 |
| 2015 | $33.14 | $73.02 | $59.86 | $19.94 | $27.57 |
| 2016 | $57.33 | $80.57 | $39.23 | $20.13 | $22.74 |
| 2017 | $68.41 | $113.74 | $465.18 | $21.86 | $74.68 |
| 2018 | $122.20 | $134.66 | $842.14 | $30.93 | $97.56 |
| 2019 | $46.77 | $81.96 | $698.76 | $34.16 | $57.21 |
| 2020 | $119.33 | $150.20 | $640.61 | $50.31 | $131.66 |
| 2021 | $57.32 | $127.15 | $189.23 | $25.12 | $18.79 |
| 2022 | $43.93 | $56.75 | $0.00 | $0.00 | $160.00 |
| 2023 | $10.42 | $11.71 | $0.00 | $0.00 | $171.66 |
| 2024 | $7.08 | $29.90 | $0.00 | $0.00 | $70.07 |
AI valuation
Our deep-learning model estimates iRobot Corporation's (IRBT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.90
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.83
— upside
Graham-Dodd
—
— upside
Graham Formula
$70.07
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| IRBT | iRobot Corporation | $2.70 | 84.69M | +1,007% | +5% | — | +2,495% | -1.44 | 3.42 | 0.31 | -2.96 | — | -1.92 | 20.88% | -15.10% | -21.34% | -112.92% | -51.51% | -23.29% | 3.71 | -4.66 | 1.32 | 0.84 | -0.91 | -5531.00% | -2344.00% | -7166.00% | -15.91% | -0.15 | -16.68% | 0.00% | 0.00% | 0.00% | -2.94 | -9.07 | 0.44 | 0.42 |
| FLL | Full House Resorts, Inc. | $2.39 | 86.31M | +993% | +49% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| HOFT | Hooker Furnishings Corpor… | $9.30 | 99.16M | +2,086% | -65% | — | — | -6.76 | 0.41 | 0.21 | -25.09 | — | 0.51 | 22.30% | -4.55% | -3.15% | -5.81% | -5.22% | -3.80% | 0.34 | -14.20 | 3.53 | 1.63 | -10.80 | -23636.00% | -825.00% | -15397.00% | -31.04% | -0.58 | -9.96% | 11.65% | -78.80% | 11.65% | -8.22 | -5.66 | 0.37 | 2.61 |
| LAZR | Luminar Technologies, Inc… | $1.24 | 79.23M | +381% | +61% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| LCUT | Lifetime Brands, Inc. | $3.08 | 69.78M | +1,768% | -35% | -4% | — | -7.09 | 0.47 | 0.16 | 10.21 | -9.15 | 2.32 | 38.17% | 3.97% | -2.22% | -6.58% | 5.54% | -2.33% | 1.09 | 1.22 | 2.46 | 1.05 | 7.12 | 7750.00% | -54.00% | -6953.00% | 15.20% | 0.12 | 3.34% | 3.54% | -25.10% | 24.43% | 13.11 | 21.72 | 0.52 | 1.72 |
| LIDR | AEye, Inc. | $2.23 | 89.07M | +2,670% | -89% | — | +14,781% | -0.14 | 0.32 | 23.83 | 0.37 | — | 0.32 | -285.15% | -17736.63% | -17554.46% | -160.65% | -1050.00% | -87.09% | 0.28 | — | 2.23 | 2.12 | 0.17 | -7000.00% | -8620.00% | -4854.00% | -563.22% | -2.35 | -794.43% | 0.00% | 0.00% | 133.02% | 0.37 | 0.49 | -65.65 | -22.76 |
| NVFY | Nova LifeStyle, Inc. | $5.62 | 77.49M | +827% | -96% | — | +13% | -0.33 | 0.60 | 0.19 | -0.79 | — | 0.64 | 43.87% | -55.37% | -57.41% | -307.29% | -146.60% | -68.85% | 0.68 | -25.12 | 1.36 | 0.04 | -0.40 | -6754.00% | -1263.00% | -1103.00% | -75.55% | -0.24 | -38.43% | 0.00% | 0.00% | 0.00% | -0.71 | -2.71 | 0.39 | -7.45 |
| PRPL | Purple Innovation, Inc. | $0.72 | 77.77M | +3,489% | -58% | — | — | -0.81 | 3.93 | 0.16 | -4.61 | — | 7.01 | 37.13% | -18.89% | -20.07% | -144.67% | -47.17% | -28.09% | 7.83 | -5.26 | 1.25 | 0.61 | -2.86 | -2222.00% | -444.00% | -6410.00% | -31.65% | -0.18 | -12.84% | 0.00% | 0.00% | 0.00% | -2.26 | -8.30 | 0.43 | -1.75 |
| QVCGA | QVC Group Inc. | $6.26 | 49.37M | +1,463% | -11% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| SPWH | Sportsman's Warehouse Hol… | $2.33 | 89.43M | +1,156% | -76% | -22% | — | -1.60 | 0.22 | 0.04 | 23.35 | -12.33 | 0.23 | 30.93% | -1.52% | -2.76% | -13.22% | -2.55% | -3.80% | 1.93 | -1.49 | 1.29 | 0.02 | 20.90 | 1299.00% | -702.00% | -17091.00% | 37.02% | 0.12 | 2.74% | 0.00% | 0.00% | 49.99% | -27.71 | 25.79 | 0.42 | 1.75 |
About iRobot Corporation
iRobot Corporation designs, builds, and sells robots and home innovation products in the United States, Europe, the Middle East, Africa, Japan, and internationally. The company offers floor care products, including Roomba floor vacuuming robots; Roomba accessories and consumables, such as the Clean Base Automatic Dirt Disposal, replacement dirt disposal bags for the Clean Base, filters, brushes, and batteries; Braava family of automatic floor mopping robots; and Braava accessories and consumables, which include cleaning solution, washable and disposable mopping pads, replacement tanks, and batteries, as well as subscription services. It also provides H1 Handheld Vacuum, a portable vacuum; H1 Handheld Vacuum accessories comprising filters, chargers, batteries, and an extension kit that converts the H1 Handheld Vacuum into a stick vacuum; air purifiers under the Aeris brand; Root robots to help children learn how to code; and Create 2, a mobile robot platform that offers an opportunity for educators, developers, and high-school and college students to program behaviors, sounds, movements, and add additional electronics, as well as sells filters and fabric covers. The company sells its products through chain stores and other national retailers, distributors, and resellers, as well as through its website and app, and e-commerce websites. iRobot Corporation was incorporated in 1990 and is headquartered in Bedford, Massachusetts.
- CEO
- Gary S. Cohen
- Employees
- 1.37K
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.83 ÷ —) − 1 = — (DCF, example).