Intrinsic value of iRobot - IRBT

Previous Close

$68.50

  Intrinsic Value

$77.32

stock screener

  Rating & Target

hold

+13%

Previous close

$68.50

 
Intrinsic value

$77.32

 
Up/down potential

+13%

 
Rating

hold

We calculate the intrinsic value of IRBT stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 1.9

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  7.13
  22.80
  21.02
  19.42
  17.98
  16.68
  15.51
  14.46
  13.51
  12.66
  11.90
  11.21
  10.59
  10.03
  9.52
  9.07
  8.66
  8.30
  7.97
  7.67
  7.40
  7.16
  6.95
  6.75
  6.58
  6.42
  6.28
  6.15
  6.04
  5.93
  5.84
Revenue, $m
  661
  812
  982
  1,173
  1,384
  1,615
  1,865
  2,135
  2,423
  2,730
  3,055
  3,397
  3,757
  4,134
  4,528
  4,938
  5,366
  5,812
  6,275
  6,756
  7,256
  7,776
  8,316
  8,878
  9,462
  10,069
  10,702
  11,360
  12,045
  12,760
  13,505
Variable operating expenses, $m
 
  731
  884
  1,055
  1,244
  1,451
  1,675
  1,917
  2,175
  2,450
  2,741
  3,043
  3,366
  3,703
  4,056
  4,424
  4,807
  5,206
  5,621
  6,052
  6,500
  6,966
  7,450
  7,953
  8,476
  9,020
  9,586
  10,176
  10,790
  11,430
  12,097
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  603
  731
  884
  1,055
  1,244
  1,451
  1,675
  1,917
  2,175
  2,450
  2,741
  3,043
  3,366
  3,703
  4,056
  4,424
  4,807
  5,206
  5,621
  6,052
  6,500
  6,966
  7,450
  7,953
  8,476
  9,020
  9,586
  10,176
  10,790
  11,430
  12,097
Operating income, $m
  58
  80
  98
  118
  140
  164
  190
  218
  248
  280
  314
  354
  392
  431
  472
  515
  559
  606
  654
  704
  756
  810
  867
  925
  986
  1,049
  1,115
  1,184
  1,255
  1,330
  1,407
EBITDA, $m
  72
  93
  112
  134
  158
  185
  213
  244
  277
  312
  349
  389
  430
  473
  518
  565
  614
  665
  718
  773
  830
  889
  951
  1,015
  1,082
  1,152
  1,224
  1,299
  1,378
  1,459
  1,544
Interest expense (income), $m
  0
  0
  1
  2
  3
  5
  6
  8
  9
  11
  13
  15
  17
  20
  22
  24
  27
  30
  32
  35
  38
  42
  45
  48
  52
  56
  59
  63
  67
  72
  76
Earnings before tax, $m
  61
  80
  97
  116
  137
  160
  184
  211
  239
  269
  301
  339
  374
  411
  450
  490
  532
  576
  621
  669
  718
  769
  822
  877
  934
  994
  1,056
  1,120
  1,188
  1,258
  1,331
Tax expense, $m
  19
  22
  26
  31
  37
  43
  50
  57
  65
  73
  81
  92
  101
  111
  121
  132
  144
  155
  168
  181
  194
  208
  222
  237
  252
  268
  285
  302
  321
  340
  359
Net income, $m
  42
  59
  71
  85
  100
  117
  134
  154
  175
  197
  220
  247
  273
  300
  328
  358
  388
  420
  454
  488
  524
  561
  600
  640
  682
  725
  771
  818
  867
  918
  972

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  254
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  508
  312
  378
  451
  532
  621
  717
  821
  931
  1,049
  1,174
  1,306
  1,444
  1,589
  1,740
  1,898
  2,062
  2,234
  2,411
  2,596
  2,789
  2,989
  3,196
  3,412
  3,636
  3,870
  4,113
  4,366
  4,629
  4,904
  5,190
Adjusted assets (=assets-cash), $m
  254
  312
  378
  451
  532
  621
  717
  821
  931
  1,049
  1,174
  1,306
  1,444
  1,589
  1,740
  1,898
  2,062
  2,234
  2,411
  2,596
  2,789
  2,989
  3,196
  3,412
  3,636
  3,870
  4,113
  4,366
  4,629
  4,904
  5,190
Revenue / Adjusted assets
  2.602
  2.603
  2.598
  2.601
  2.602
  2.601
  2.601
  2.600
  2.603
  2.602
  2.602
  2.601
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.603
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
Average production assets, $m
  42
  51
  62
  74
  87
  102
  118
  135
  153
  172
  192
  214
  237
  260
  285
  311
  338
  366
  395
  426
  457
  490
  524
  559
  596
  634
  674
  716
  759
  804
  851
Working capital, $m
  271
  21
  26
  31
  36
  42
  48
  56
  63
  71
  79
  88
  98
  107
  118
  128
  140
  151
  163
  176
  189
  202
  216
  231
  246
  262
  278
  295
  313
  332
  351
Total debt, $m
  0
  27
  58
  92
  130
  172
  217
  266
  318
  373
  432
  493
  558
  626
  697
  771
  848
  929
  1,012
  1,099
  1,189
  1,283
  1,380
  1,481
  1,586
  1,696
  1,810
  1,929
  2,052
  2,181
  2,315
Total liabilities, $m
  119
  146
  177
  211
  249
  291
  336
  385
  437
  492
  551
  612
  677
  745
  816
  890
  967
  1,048
  1,131
  1,218
  1,308
  1,402
  1,499
  1,600
  1,705
  1,815
  1,929
  2,048
  2,171
  2,300
  2,434
Total equity, $m
  389
  166
  200
  239
  282
  330
  381
  436
  495
  557
  623
  693
  767
  844
  924
  1,008
  1,095
  1,186
  1,280
  1,379
  1,481
  1,587
  1,697
  1,812
  1,931
  2,055
  2,184
  2,318
  2,458
  2,604
  2,756
Total liabilities and equity, $m
  508
  312
  377
  450
  531
  621
  717
  821
  932
  1,049
  1,174
  1,305
  1,444
  1,589
  1,740
  1,898
  2,062
  2,234
  2,411
  2,597
  2,789
  2,989
  3,196
  3,412
  3,636
  3,870
  4,113
  4,366
  4,629
  4,904
  5,190
Debt-to-equity ratio
  0.000
  0.160
  0.290
  0.390
  0.460
  0.520
  0.570
  0.610
  0.640
  0.670
  0.690
  0.710
  0.730
  0.740
  0.750
  0.770
  0.770
  0.780
  0.790
  0.800
  0.800
  0.810
  0.810
  0.820
  0.820
  0.830
  0.830
  0.830
  0.830
  0.840
  0.840
Adjusted equity ratio
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531
  0.531

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  42
  59
  71
  85
  100
  117
  134
  154
  175
  197
  220
  247
  273
  300
  328
  358
  388
  420
  454
  488
  524
  561
  600
  640
  682
  725
  771
  818
  867
  918
  972
Depreciation, amort., depletion, $m
  14
  12
  14
  16
  18
  21
  23
  26
  29
  32
  35
  35
  38
  42
  46
  50
  55
  59
  64
  69
  74
  79
  85
  90
  96
  102
  109
  115
  122
  130
  137
Funds from operations, $m
  162
  71
  85
  101
  118
  137
  158
  180
  203
  228
  255
  282
  311
  342
  374
  408
  443
  479
  517
  557
  598
  640
  684
  730
  778
  828
  879
  933
  989
  1,048
  1,109
Change in working capital, $m
  46
  4
  4
  5
  5
  6
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  12
  13
  13
  14
  14
  15
  15
  16
  16
  17
  18
  19
  19
Cash from operations, $m
  116
  67
  81
  96
  113
  131
  151
  173
  196
  220
  247
  273
  302
  332
  364
  397
  432
  468
  505
  544
  585
  627
  670
  716
  763
  812
  863
  916
  972
  1,029
  1,089
Maintenance CAPEX, $m
  0
  -7
  -8
  -10
  -12
  -14
  -16
  -19
  -22
  -25
  -28
  -31
  -35
  -38
  -42
  -46
  -50
  -55
  -59
  -64
  -69
  -74
  -79
  -85
  -90
  -96
  -102
  -109
  -115
  -122
  -130
New CAPEX, $m
  -11
  -10
  -11
  -12
  -13
  -15
  -16
  -17
  -18
  -19
  -20
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
  -30
  -32
  -33
  -34
  -35
  -37
  -38
  -40
  -41
  -43
  -45
  -47
Cash from investing activities, $m
  4
  -17
  -19
  -22
  -25
  -29
  -32
  -36
  -40
  -44
  -48
  -53
  -58
  -62
  -67
  -72
  -77
  -83
  -88
  -94
  -101
  -107
  -113
  -120
  -127
  -134
  -142
  -150
  -158
  -167
  -177
Free cash flow, $m
  120
  51
  62
  74
  87
  102
  119
  137
  156
  176
  198
  220
  245
  270
  297
  325
  355
  385
  417
  450
  484
  520
  557
  596
  636
  678
  721
  766
  813
  862
  913
Issuance/(repayment) of debt, $m
  0
  27
  31
  34
  38
  42
  45
  49
  52
  55
  59
  62
  65
  68
  71
  74
  77
  80
  83
  87
  90
  94
  97
  101
  105
  109
  114
  119
  124
  129
  134
Issuance/(repurchase) of shares, $m
  -88
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -86
  27
  31
  34
  38
  42
  45
  49
  52
  55
  59
  62
  65
  68
  71
  74
  77
  80
  83
  87
  90
  94
  97
  101
  105
  109
  114
  119
  124
  129
  134
Total cash flow (excl. dividends), $m
  35
  78
  92
  108
  125
  144
  164
  185
  208
  232
  257
  282
  310
  338
  368
  399
  432
  466
  501
  537
  575
  614
  655
  697
  741
  787
  835
  885
  937
  991
  1,047
Retained Cash Flow (-), $m
  28
  -31
  -35
  -39
  -43
  -47
  -51
  -55
  -59
  -63
  -66
  -70
  -73
  -77
  -80
  -84
  -87
  -91
  -95
  -98
  -102
  -106
  -110
  -115
  -119
  -124
  -129
  -134
  -140
  -146
  -152
Prev. year cash balance distribution, $m
 
  254
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  302
  58
  69
  82
  97
  113
  130
  149
  169
  191
  212
  236
  262
  288
  316
  345
  375
  406
  439
  473
  508
  544
  582
  622
  663
  706
  750
  797
  845
  895
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  289
  53
  60
  68
  75
  82
  88
  93
  97
  100
  101
  101
  99
  97
  93
  88
  82
  75
  68
  60
  53
  45
  38
  32
  26
  21
  16
  12
  9
  7
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

iRobot Corporation is a consumer robot company, which is engaged in designing and building robots. The Company's portfolio of solutions features various technologies for the connected home and various concepts in mapping, navigation, mobility and artificial intelligence. The Company sells various products that are designed for use at home. Its consumer products focus on both indoor and outdoor cleaning applications. The Company offers multiple Roomba floor vacuuming robots. Roomba's design allows it to clean under kick boards, beds and other furniture. It offers the Braava family of automatic floor mopping robots designed for hard surface floors. The Roomba 600 series robots offer a three-stage cleaning system. The iRobot HOME Application helps users to choose cleaning options for their home. Its Mirra Pool Cleaning Robot is used to clean residential pools. The Company's trademarks include Scooba, ViPR, NorthStar, Create, iAdapt, Aware, Home Base, Looj, Braava, vSLAM and Virtual Wall.

FINANCIAL RATIOS  of  iRobot (IRBT)

Valuation Ratios
P/E Ratio 44.4
Price to Sales 2.8
Price to Book 4.8
Price to Tangible Book
Price to Cash Flow 16.1
Price to Free Cash Flow 17.8
Growth Rates
Sales Growth Rate 7.1%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 22.2%
Cap. Spend. - 3 Yr. Gr. Rate 9.5%
Financial Strength
Quick Ratio NaN
Current Ratio 0.1
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 8.2%
Ret/ On Assets - 3 Yr. Avg. 8.4%
Return On Total Capital 10.4%
Ret/ On T. Cap. - 3 Yr. Avg. 10.6%
Return On Equity 10.4%
Return On Equity - 3 Yr. Avg. 10.6%
Asset Turnover 1.3
Profitability Ratios
Gross Margin 48.3%
Gross Margin - 3 Yr. Avg. 47.1%
EBITDA Margin 11.3%
EBITDA Margin - 3 Yr. Avg. 11.9%
Operating Margin 8.8%
Oper. Margin - 3 Yr. Avg. 9.4%
Pre-Tax Margin 9.2%
Pre-Tax Margin - 3 Yr. Avg. 9.6%
Net Profit Margin 6.4%
Net Profit Margin - 3 Yr. Avg. 6.8%
Effective Tax Rate 31.1%
Eff/ Tax Rate - 3 Yr. Avg. 29.4%
Payout Ratio 0%

IRBT stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the IRBT stock intrinsic value calculation we used $661 million for the last fiscal year's total revenue generated by iRobot. The default revenue input number comes from 2016 income statement of iRobot. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our IRBT stock valuation model: a) initial revenue growth rate of 22.8% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for IRBT is calculated based on our internal credit rating of iRobot, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of iRobot.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of IRBT stock the variable cost ratio is equal to 90.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for IRBT stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for iRobot.

Corporate tax rate of 27% is the nominal tax rate for iRobot. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the IRBT stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for IRBT are equal to 6.3%.

Life of production assets of 6.2 years is the average useful life of capital assets used in iRobot operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for IRBT is equal to 2.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $389 million for iRobot - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 27.672 million for iRobot is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of iRobot at the current share price and the inputted number of shares is $1.9 billion.

RELATED COMPANIES Price Int.Val. Rating
CSCO Cisco Systems 36.45 47.77  buy
SPB Spectrum Brand 114.28 74.58  sell
HRG HRG Group 16.85 1.96  str.sell
SNE Sony ADR 47.22 168.99  str.buy

COMPANY NEWS

▶ Why iRobot Stock Fell Nearly 10% on Wednesday   [Nov-22-17 08:27PM  Motley Fool]
▶ ETFs with exposure to iRobot Corp. : November 17, 2017   [Nov-17-17 12:09PM  Capital Cube]
▶ Why iRobot Stock Dropped Nearly 13% in October   [Nov-11-17 10:30AM  Motley Fool]
▶ 3 Growth Stocks With Virtual Monopolies   [Nov-08-17 04:05PM  Motley Fool]
▶ ETFs with exposure to iRobot Corp. : November 7, 2017   [Nov-07-17 10:24AM  Capital Cube]
▶ Why iRobot Stock Fell 13% in October   [Nov-03-17 01:20PM  Motley Fool]
▶ Explaining iRobot's Inexplicable Stock Plunge   [Oct-28-17 01:45PM  Motley Fool]
▶ 3 Innovative Stocks for October   [Oct-26-17 10:00PM  Motley Fool]
▶ 3 Stocks Building the World of Tomorrow   [07:29PM  Motley Fool]
▶ Roomba Maker iRobot Tumbles After Third-Quarter Report   [04:20PM  Investor's Business Daily]
▶ IRobot beats 3Q profit forecasts   [Oct-24-17 04:49PM  Associated Press]
▶ Earnings: 2 Stocks to Watch Tuesday   [10:01AM  Motley Fool]
▶ 3 Growth Stocks for the Long Term   [Oct-23-17 08:00PM  Motley Fool]
▶ 3 Stocks With Home Depot-Like Return Potential   [Oct-17-17 02:59PM  Motley Fool]
▶ A Closer Look at iRobot's 2 Latest Acquisitions   [Oct-05-17 07:33PM  Motley Fool]
▶ 5 Key Takeaways From iRobot's Investor Conference   [Sep-29-17 06:06AM  Motley Fool]
▶ IRobot Scores Relative Strength Rating Upgrade; Hits Key Threshold   [Sep-27-17 03:00AM  Investor's Business Daily]
▶ [$$] Invasion of the Vacuum-Cleaner Robots   [Sep-25-17 12:01AM  Barrons.com]
▶ Is iRobot's Dominance Coming to an End?   [Sep-24-17 09:15AM  Motley Fool]
▶ Is iRobot Corporation a Buy?   [Sep-21-17 07:46AM  Motley Fool]
▶ Is SharkNinja a Real Danger to iRobot?   [Sep-20-17 03:05PM  Motley Fool]
▶ 3 Growth Stocks to Buy and Hold for 25 Years   [Sep-19-17 06:04AM  Motley Fool]
▶ iRobot (IRBT) Stock Is Primed for a Rebound and Then Some   [Sep-18-17 04:28PM  InvestorPlace]
▶ iRobot Notches a Significant Patent-Dispute Win   [Sep-15-17 08:14PM  Motley Fool]
▶ 3 Stocks That Could Soar More Than Amazon   [11:00AM  Motley Fool]
▶ What Happened in the Stock Market Today   [Sep-13-17 04:58PM  Motley Fool]
▶ IRobot Stock Attacked By Home Appliance Vendor SharkNinja   [04:39PM  Investor's Business Daily]
▶ /C O R R E C T I O N -- iRobot Corp./   [02:37PM  PR Newswire]
▶ Should You Buy iRobot Corporation (IRBT)?   [Sep-11-17 10:03AM  Simply Wall St.]
▶ 3 Reasons iRobot Stock Could Sweep In Huge Returns   [Sep-10-17 08:16AM  Motley Fool]
▶ Investigations at iRobot: More Than Meets the Eye?   [Sep-06-17 12:00PM  Motley Fool]
▶ Is iRobot Stock a Buy Right Now?   [Sep-05-17 07:46PM  Motley Fool]
▶ Do You Have What It Takes to Be a Professional Gamer?   [Sep-03-17 11:31AM  Motley Fool]
▶ ETFs with exposure to iRobot Corp. : August 28, 2017   [Aug-28-17 05:35PM  Capital Cube]
▶ The Biggest Challenge Facing iRobot Stock   [06:03AM  Motley Fool]
▶ Better Buy: iRobot vs. 3D Systems   [Aug-25-17 08:16AM  Motley Fool]
▶ iRobot's 3 Biggest Growth Opportunities   [06:03AM  Motley Fool]
▶ Should iRobot Pay a Dividend?   [08:03AM  Motley Fool]
▶ ETFs with exposure to iRobot Corp. : August 18, 2017   [Aug-18-17 05:15PM  Capital Cube]
▶ Can iRobot Weather a Market Downturn?   [Aug-08-17 09:03PM  Motley Fool]
▶ 3 Stocks to Hold for the Next 50 Years   [Aug-03-17 07:17PM  Motley Fool]
▶ Why iRobot Corporation Will Clean Up for Investors   [Aug-02-17 09:32PM  Motley Fool]
▶ Softbank reportedly investing in iRobot; shares soaring   [11:06AM  American City Business Journals]
▶ Netflix Reaches 'Escape Velocity'; EA, iRobot Get Price-Target Hikes   [Jul-26-17 07:38PM  Investor's Business Daily]
Financial statements of IRBT
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.