US · VRM
Vroom, Inc.
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- New York City, NY 10018
- Website
- vroom.com
Price · as of 2024-12-31
$14.58
Market cap 78.15M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $366.38 | +2,412.89% |
| Intrinsic Value(DCF) | $10.54 | -27.71% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $7,866.02 | +53,850.72% |
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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $147.18 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.00 | $7,597.87 | |||
| 2023 | $0.00 | $9,166.78 | |||
| 2024 | $26.36 | $366.38 | $0.00 | $0.00 | $7,866.02 |
AI valuation
Our deep-learning model estimates Vroom, Inc.'s (VRM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $366.38
- Current price
- $14.58
- AI upside
- +2,412.89%
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
$10.54
-27.71% upside
Graham-Dodd
—
— upside
Graham Formula
$7,866.02
+53,850.72% 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 |
| VRM | Vroom, Inc. | $14.58 | 78.15M | +2,413% | -28% | — | +53,851% | -0.35 | -1.54 | 4.12 | -17.88 | — | -0.35 | 100.00% | -1092.20% | -1422.26% | -303.14% | -13.30% | -10.88% | -24.31 | -1.95 | 2.43 | 2.30 | -16.77 | -5657.00% | -9870.00% | -8126.00% | -210.32% | -0.26 | -10.54% | 0.00% | 0.00% | 783.27% | -6.08 | -7.67 | 66.39 | -2.54 |
| CAAS | China Automotive Systems,… | $4.42 | 133.35M | +358% | +854% | +22% | +362% | 3.51 | 0.38 | 0.20 | 3.28 | — | 0.38 | 16.77% | 6.18% | 4.61% | 10.92% | 8.77% | 4.69% | 0.48 | 22.20 | 1.32 | 0.94 | 1.69 | -2080.00% | 1294.00% | 185513.00% | -26.06% | 0.02 | -8.73% | 16.85% | 59.20% | 16.90% | 5.39 | -6.26 | 0.33 | 1.78 |
| CJET | Chijet Motor Company, Inc… | $2.08 | 675.74K | +503,025% | +2,342% | — | +736,982% | -0.10 | -0.04 | 0.99 | -12.52 | — | -0.02 | -359.02% | -828.34% | -678.16% | 44.22% | -27.96% | -13.70% | -2.03 | -3.46 | 0.11 | 0.08 | -12.28 | -3287.00% | -2708.00% | -4146.00% | -386.26% | -0.04 | -12.96% | 0.00% | 0.00% | 29.72% | -6.40 | -13.81 | 53.04 | -2.76 |
| CLAR | Clarus Corporation | $3.16 | 121.35M | +1,327% | -46% | — | — | -3.15 | 0.71 | 0.62 | -14.56 | -0.77 | 0.83 | 35.04% | -26.63% | -19.78% | -19.91% | -22.66% | -13.25% | 0.07 | — | 4.93 | 2.50 | 3.07 | 40741.00% | -759.00% | -15409.00% | -8.51% | -0.20 | -4.52% | 2.32% | -7.30% | 95.45% | -1.94 | -9.70 | 0.52 | 0.37 |
| COOK | Traeger, Inc. | $0.86 | 117.97M | +3,036% | +1% | -71% | — | -8.17 | 1.01 | 0.46 | 12.94 | — | -1.22 | 42.29% | -0.49% | -5.63% | -11.98% | -0.39% | -4.02% | 1.57 | -0.09 | 1.99 | 0.82 | 7.78 | -6029.00% | -30.00% | -7275.00% | 4.28% | 0.20 | 1.68% | 0.00% | 0.00% | 4.26% | -236.75 | 58.61 | 1.15 | 0.03 |
| FFAI | Faraday Future Intelligen… | $0.49 | 44.89M | +1,459% | +18% | — | +85,086% | -0.08 | 0.23 | 49.85 | -0.45 | — | 0.23 | -15489.80% | -27780.71% | -66019.85% | -207.37% | -52.00% | -71.61% | 0.86 | -9.02 | 0.37 | 0.04 | -0.35 | -9891.00% | -3125.00% | -7486.00% | -289.44% | -0.36 | -27.03% | 0.00% | 0.00% | 179.72% | -0.79 | -1.53 | 220.55 | -15.65 |
| KEQU | Kewaunee Scientific Corpo… | $41.49 | 118.93M | +379% | +3,542% | -8% | +143% | 14.61 | 2.63 | 0.70 | 8.98 | — | 4.96 | 28.63% | 7.39% | 4.74% | 19.43% | 19.57% | 7.03% | 0.78 | 5.53 | 2.20 | 1.44 | 1.55 | -3997.00% | 1802.00% | -1694.00% | 7.45% | 0.28 | 17.75% | 0.00% | 0.00% | 0.94% | 11.51 | 16.21 | 0.85 | 3.15 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -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 |
| LIDR | AEye, Inc. | $1.64 | 73.89M | +3,666% | -85% | — | +20,135% | -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 |
| MAMO | Massimo Group Common Stoc… | $1.02 | 42.47M | +3,036% | +10% | -28% | -86% | 66.25 | 5.38 | 1.07 | 45.29 | — | 5.38 | 29.69% | 4.62% | 1.61% | 9.74% | 14.66% | 3.64% | 0.70 | 51.18 | 1.69 | 0.59 | 1.85 | -8288.00% | -497.00% | -4165.00% | 5.38% | 0.26 | 25.03% | 0.00% | 0.00% | 3.51% | 24.10 | 19.36 | 1.11 | 5.18 |
| PLBY | Playboy, Inc. | $1.91 | 178.33M | +1,366% | +204% | — | +439% | -1.28 | -13.18 | 0.88 | -7.09 | — | -0.51 | 64.02% | -43.77% | -68.37% | -416.11% | -25.22% | -25.66% | -26.13 | -2.15 | 1.03 | 0.71 | -4.44 | -5889.00% | -1876.00% | -5431.00% | -21.00% | -0.34 | -10.62% | 0.00% | 0.00% | 22.31% | -5.37 | -12.76 | 2.35 | -3.38 |
About Vroom, Inc.
Vroom, Inc. operates as an e-commerce used automotive retailer in the United States. It operates end-to-end ecommerce platform for buying, selling, transporting, reconditioning, pricing, financing, registering, and delivering vehicles. The company was formerly known as Auto America, Inc. and changed its name to Vroom, Inc. in July 2015. The company was incorporated in 2012 and is headquartered in New York, New York.
- CEO
- Thomas H. Shortt
- Employees
- 704
- Beta
- -2.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.54 ÷ $14.58) − 1 = -27.71% (DCF, example).