Intrinsic value of iRobot - IRBT

Previous Close

$94.77

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$94.77

 
Intrinsic value

$103.56

 
Up/down potential

+9%

 
Rating

hold

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

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 2.5

 

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
  28.20
  25.88
  23.79
  21.91
  20.22
  18.70
  17.33
  16.10
  14.99
  13.99
  13.09
  12.28
  11.55
  10.90
  10.31
  9.78
  9.30
  8.87
  8.48
  8.13
  7.82
  7.54
  7.28
  7.06
  6.85
  6.67
  6.50
  6.35
  6.21
  6.09
Revenue, $m
  661
  847
  1,067
  1,321
  1,610
  1,935
  2,297
  2,695
  3,129
  3,598
  4,102
  4,638
  5,208
  5,810
  6,443
  7,107
  7,802
  8,527
  9,284
  10,071
  10,890
  11,742
  12,627
  13,547
  14,503
  15,496
  16,529
  17,603
  18,721
  19,884
  21,096
Variable operating expenses, $m
 
  763
  960
  1,187
  1,446
  1,738
  2,062
  2,419
  2,807
  3,227
  3,678
  4,155
  4,665
  5,204
  5,771
  6,366
  6,989
  7,639
  8,316
  9,022
  9,755
  10,518
  11,311
  12,135
  12,991
  13,881
  14,807
  15,769
  16,770
  17,812
  18,898
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
  763
  960
  1,187
  1,446
  1,738
  2,062
  2,419
  2,807
  3,227
  3,678
  4,155
  4,665
  5,204
  5,771
  6,366
  6,989
  7,639
  8,316
  9,022
  9,755
  10,518
  11,311
  12,135
  12,991
  13,881
  14,807
  15,769
  16,770
  17,812
  18,898
Operating income, $m
  58
  84
  107
  133
  164
  198
  235
  277
  322
  371
  423
  483
  543
  605
  671
  741
  813
  889
  967
  1,049
  1,135
  1,224
  1,316
  1,412
  1,511
  1,615
  1,722
  1,834
  1,951
  2,072
  2,198
EBITDA, $m
  72
  97
  122
  151
  184
  221
  263
  308
  358
  412
  469
  530
  596
  664
  737
  813
  892
  975
  1,062
  1,152
  1,245
  1,343
  1,444
  1,549
  1,659
  1,772
  1,890
  2,013
  2,141
  2,274
  2,413
Interest expense (income), $m
  0
  0
  1
  3
  4
  6
  8
  10
  13
  16
  19
  22
  25
  29
  32
  36
  41
  45
  50
  54
  59
  65
  70
  75
  81
  87
  94
  100
  107
  114
  121
Earnings before tax, $m
  61
  84
  106
  131
  159
  192
  227
  266
  309
  355
  405
  462
  518
  577
  639
  704
  772
  844
  918
  995
  1,075
  1,159
  1,246
  1,336
  1,430
  1,527
  1,629
  1,734
  1,844
  1,958
  2,077
Tax expense, $m
  19
  23
  29
  35
  43
  52
  61
  72
  83
  96
  109
  125
  140
  156
  172
  190
  209
  228
  248
  269
  290
  313
  336
  361
  386
  412
  440
  468
  498
  529
  561
Net income, $m
  42
  61
  77
  96
  116
  140
  166
  195
  226
  259
  295
  337
  378
  421
  466
  514
  564
  616
  670
  726
  785
  846
  909
  975
  1,044
  1,115
  1,189
  1,266
  1,346
  1,429
  1,516

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
  326
  410
  507
  619
  744
  883
  1,036
  1,203
  1,383
  1,576
  1,783
  2,002
  2,233
  2,476
  2,731
  2,998
  3,277
  3,568
  3,870
  4,185
  4,513
  4,853
  5,206
  5,574
  5,956
  6,352
  6,765
  7,195
  7,642
  8,108
Adjusted assets (=assets-cash), $m
  254
  326
  410
  507
  619
  744
  883
  1,036
  1,203
  1,383
  1,576
  1,783
  2,002
  2,233
  2,476
  2,731
  2,998
  3,277
  3,568
  3,870
  4,185
  4,513
  4,853
  5,206
  5,574
  5,956
  6,352
  6,765
  7,195
  7,642
  8,108
Revenue / Adjusted assets
  2.602
  2.598
  2.602
  2.606
  2.601
  2.601
  2.601
  2.601
  2.601
  2.602
  2.603
  2.601
  2.601
  2.602
  2.602
  2.602
  2.602
  2.602
  2.602
  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
  53
  67
  83
  101
  122
  145
  170
  197
  227
  258
  292
  328
  366
  406
  448
  492
  537
  585
  634
  686
  740
  795
  853
  914
  976
  1,041
  1,109
  1,179
  1,253
  1,329
Working capital, $m
  271
  22
  28
  34
  42
  50
  60
  70
  81
  94
  107
  121
  135
  151
  168
  185
  203
  222
  241
  262
  283
  305
  328
  352
  377
  403
  430
  458
  487
  517
  548
Total debt, $m
  0
  34
  73
  119
  171
  230
  295
  367
  445
  530
  620
  717
  820
  928
  1,042
  1,162
  1,287
  1,418
  1,554
  1,696
  1,844
  1,997
  2,157
  2,323
  2,495
  2,674
  2,860
  3,054
  3,255
  3,465
  3,683
Total liabilities, $m
  119
  153
  192
  238
  290
  349
  414
  486
  564
  649
  739
  836
  939
  1,047
  1,161
  1,281
  1,406
  1,537
  1,673
  1,815
  1,963
  2,116
  2,276
  2,442
  2,614
  2,793
  2,979
  3,173
  3,374
  3,584
  3,802
Total equity, $m
  389
  173
  218
  269
  329
  395
  469
  550
  639
  734
  837
  947
  1,063
  1,186
  1,315
  1,450
  1,592
  1,740
  1,895
  2,055
  2,222
  2,396
  2,577
  2,765
  2,960
  3,162
  3,373
  3,592
  3,820
  4,058
  4,305
Total liabilities and equity, $m
  508
  326
  410
  507
  619
  744
  883
  1,036
  1,203
  1,383
  1,576
  1,783
  2,002
  2,233
  2,476
  2,731
  2,998
  3,277
  3,568
  3,870
  4,185
  4,512
  4,853
  5,207
  5,574
  5,955
  6,352
  6,765
  7,194
  7,642
  8,107
Debt-to-equity ratio
  0.000
  0.200
  0.340
  0.440
  0.520
  0.580
  0.630
  0.670
  0.700
  0.720
  0.740
  0.760
  0.770
  0.780
  0.790
  0.800
  0.810
  0.810
  0.820
  0.830
  0.830
  0.830
  0.840
  0.840
  0.840
  0.850
  0.850
  0.850
  0.850
  0.850
  0.860
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
  61
  77
  96
  116
  140
  166
  195
  226
  259
  295
  337
  378
  421
  466
  514
  564
  616
  670
  726
  785
  846
  909
  975
  1,044
  1,115
  1,189
  1,266
  1,346
  1,429
  1,516
Depreciation, amort., depletion, $m
  14
  13
  15
  18
  20
  24
  27
  31
  36
  41
  46
  47
  53
  59
  65
  72
  79
  87
  94
  102
  111
  119
  128
  138
  147
  157
  168
  179
  190
  202
  214
Funds from operations, $m
  162
  74
  92
  113
  137
  164
  193
  226
  262
  300
  341
  384
  431
  480
  532
  586
  643
  702
  764
  829
  896
  965
  1,038
  1,113
  1,191
  1,272
  1,357
  1,445
  1,536
  1,631
  1,731
Change in working capital, $m
  46
  5
  6
  7
  8
  8
  9
  10
  11
  12
  13
  14
  15
  16
  16
  17
  18
  19
  20
  20
  21
  22
  23
  24
  25
  26
  27
  28
  29
  30
  31
Cash from operations, $m
  116
  68
  87
  107
  129
  155
  184
  216
  250
  288
  328
  370
  416
  464
  515
  569
  625
  684
  745
  808
  874
  943
  1,015
  1,089
  1,166
  1,247
  1,330
  1,417
  1,507
  1,601
  1,699
Maintenance CAPEX, $m
  0
  -7
  -9
  -11
  -13
  -16
  -20
  -23
  -27
  -32
  -37
  -42
  -47
  -53
  -59
  -65
  -72
  -79
  -87
  -94
  -102
  -111
  -119
  -128
  -138
  -147
  -157
  -168
  -179
  -190
  -202
New CAPEX, $m
  -11
  -12
  -14
  -16
  -18
  -21
  -23
  -25
  -27
  -30
  -32
  -34
  -36
  -38
  -40
  -42
  -44
  -46
  -48
  -50
  -52
  -54
  -56
  -58
  -60
  -63
  -65
  -68
  -70
  -73
  -76
Cash from investing activities, $m
  4
  -19
  -23
  -27
  -31
  -37
  -43
  -48
  -54
  -62
  -69
  -76
  -83
  -91
  -99
  -107
  -116
  -125
  -135
  -144
  -154
  -165
  -175
  -186
  -198
  -210
  -222
  -236
  -249
  -263
  -278
Free cash flow, $m
  120
  49
  64
  80
  98
  118
  141
  167
  196
  226
  260
  295
  333
  374
  416
  462
  509
  559
  610
  664
  720
  779
  840
  903
  968
  1,037
  1,108
  1,181
  1,258
  1,338
  1,421
Issuance/(repayment) of debt, $m
  0
  34
  40
  46
  52
  59
  65
  72
  78
  85
  91
  97
  103
  108
  114
  120
  125
  131
  136
  142
  148
  154
  160
  166
  172
  179
  186
  194
  201
  210
  218
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
  34
  40
  46
  52
  59
  65
  72
  78
  85
  91
  97
  103
  108
  114
  120
  125
  131
  136
  142
  148
  154
  160
  166
  172
  179
  186
  194
  201
  210
  218
Total cash flow (excl. dividends), $m
  35
  83
  104
  125
  150
  177
  207
  239
  274
  311
  351
  391
  436
  482
  531
  581
  634
  689
  747
  806
  868
  932
  999
  1,069
  1,141
  1,216
  1,294
  1,375
  1,459
  1,547
  1,639
Retained Cash Flow (-), $m
  28
  -38
  -45
  -52
  -59
  -66
  -74
  -81
  -89
  -96
  -103
  -110
  -116
  -123
  -129
  -136
  -142
  -148
  -154
  -161
  -167
  -174
  -181
  -188
  -195
  -203
  -211
  -219
  -228
  -237
  -247
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
 
  299
  59
  74
  91
  111
  133
  158
  185
  215
  248
  282
  319
  359
  401
  446
  492
  541
  592
  646
  701
  759
  819
  881
  946
  1,013
  1,083
  1,156
  1,231
  1,310
  1,392
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
 
  287
  54
  64
  75
  86
  96
  107
  116
  124
  130
  134
  136
  137
  135
  131
  125
  118
  109
  99
  89
  78
  68
  58
  48
  39
  32
  25
  19
  14
  10
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 designs, builds, and sells robots for the consumer market worldwide. It offers Roomba floor vacuuming robots; Braava family of automatic floor mopping robots; Mirra Pool Cleaning Robot to clean residential pools and removes debris as small as two microns from pool floors, walls, and stair; and Looj Gutter Cleaning Robot. The company sells its robots through various distribution channels, including chain stores and other national retailers, its online store, and value-added distributors and resellers. iRobot Corporation was founded in 1990 and is headquartered in Bedford, Massachusetts.

FINANCIAL RATIOS  of  iRobot (IRBT)

Valuation Ratios
P/E Ratio 61.5
Price to Sales 3.9
Price to Book 6.6
Price to Tangible Book
Price to Cash Flow 22.3
Price to Free Cash Flow 24.6
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 28.2% 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 26.696 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 $2.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
CSCO Cisco Systems 31.44 prem.  prem.
SPB Spectrum Brand 132.72 prem.  prem.
HRG HRG Group 18.56 prem.  prem.
SNE Sony ADR 36.17 prem.  prem.

COMPANY NEWS

▶ 3 Stocks With iRobot-Like Return Potential   [May-26-17 09:49AM  Motley Fool]
▶ Market Inches Higher Again On Little News Flow   [May-23-17 06:56PM  Zacks]
▶ ETFs with exposure to iRobot Corp. : May 12, 2017   [May-12-17 04:04PM  Capital Cube]
▶ NanoString Appoints Elisha W. Finney to Board of Directors   [May-10-17 06:00AM  GlobeNewswire]
▶ Why iRobot Corporation Jumped 20.6% in April   [May-01-17 10:55PM  Motley Fool]
▶ Which Companies Are Now Outperforming 95% Of All Stocks?   [11:29AM  Investor's Business Daily]
▶ IRobot Gets IBD Stock Rating Upgrade   [11:22AM  Investor's Business Daily]
▶ Why iRobot stock is at an all-time high   [10:15AM  American City Business Journals]
▶ iRobot Rides Broad Strength to Another Great Quarter   [Apr-26-17 08:00PM  Motley Fool]
▶ What Happened in the Stock Market Today   [04:57PM  Motley Fool]
▶ Logitech, iRobot Jump On March-Quarter Earnings   [04:42PM  Investor's Business Daily]
▶ Why iRobot Corporation Stock Popped Today   [12:04PM  Motley Fool]
▶ IRobot beats 1Q profit forecasts   [Apr-25-17 04:30PM  Associated Press]
▶ 3 Great Stocks for Your IRA   [Apr-24-17 04:22PM  Motley Fool]
▶ iRobot Is Enforcing Its Patent Portfolio (Again)   [Apr-19-17 05:57PM  Motley Fool]
▶ 3 Stocks Warren Buffett Can't Buy, but You Can   [Apr-10-17 07:24PM  Motley Fool]
▶ ETFs with exposure to iRobot Corp. : April 7, 2017   [Apr-07-17 04:54PM  Capital Cube]
▶ Roomba creator has a new pet project, and it involves lionfish   [Mar-28-17 05:15PM  at bizjournals.com]
▶ Novice Activist Fund Urges UGG Boots Owner to Sell Itself   [Mar-27-17 05:53PM  TheStreet.com]
▶ How to Invest in the Future of Robotics   [Mar-16-17 05:00PM  at Motley Fool]
▶ IRobot's robot vacuum cleaner will soon work with Amazon Alexa   [Mar-15-17 12:45PM  at bizjournals.com]
▶ IRobot's robot vacuum cleaner will soon work with Amazon Alexa   [12:45PM  American City Business Journals]
▶ Robots upstaged the humans at MassRobotics' workspace opening   [Feb-18-17 10:30AM  at bizjournals.com]
▶ ETFs with exposure to iRobot Corp. : February 14, 2017   [Feb-14-17 04:49PM  Capital Cube]
▶ Why iRobot Corporation Stock Plunged Today   [12:44PM  at Motley Fool]
▶ iRobot Crushes Expectations With a Record Quarter   [Feb-08-17 09:38PM  at Motley Fool]
▶ 11 Tech Products That'll Be Obsolete by 2025   [Jan-15-17 11:00AM  at Motley Fool]
▶ Why iRobot Corporation Rose 65% in 2016   [Jan-03-17 07:17PM  at Motley Fool]
▶ iRobot's Roomba 980 Dominates a New Competitor   [Dec-17-16 07:03PM  at Motley Fool]
▶ Is iRobot Corporation (IRBT) Going to Burn These Hedge Funds?   [Dec-09-16 11:16AM  at Insider Monkey]
▶ Why iRobot Corporation Stock Jumped 12.4% in November   [Dec-08-16 05:04PM  at Motley Fool]
▶ Why These Stocks Will Fall Amid Trump's Bull Run (FET, ESV)   [Dec-05-16 03:00AM  at Investopedia]
▶ iRobot Is Ready to Accelerate Growth in Japan   [Nov-29-16 09:00PM  at Motley Fool]
Stock chart of IRBT Financial statements of IRBT Annual reports 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.