Intrinsic value of iRobot - IRBT

Previous Close

$74.06

  Intrinsic Value

$62.96

stock screener

  Rating & Target

hold

-15%

Previous close

$74.06

 
Intrinsic value

$62.96

 
Up/down potential

-15%

 
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

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

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
  33.80
  30.92
  28.33
  26.00
  23.90
  22.01
  20.31
  18.77
  17.40
  16.16
  15.04
  14.04
  13.13
  12.32
  11.59
  10.93
  10.34
  9.80
  9.32
  8.89
  8.50
  8.15
  7.84
  7.55
  7.30
  7.07
  6.86
  6.67
  6.51
  6.36
Revenue, $m
  661
  1,183
  1,549
  1,987
  2,504
  3,102
  3,785
  4,553
  5,408
  6,349
  7,375
  8,484
  9,675
  10,946
  12,294
  13,719
  15,218
  16,791
  18,438
  20,156
  21,948
  23,814
  25,756
  27,774
  29,871
  32,051
  34,316
  36,671
  39,118
  41,664
  44,312
Variable operating expenses, $m
 
  1,074
  1,401
  1,794
  2,256
  2,791
  3,401
  4,088
  4,853
  5,694
  6,611
  7,587
  8,652
  9,788
  10,994
  12,268
  13,609
  15,015
  16,487
  18,024
  19,627
  21,295
  23,031
  24,836
  26,712
  28,661
  30,686
  32,792
  34,981
  37,257
  39,625
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
  1,074
  1,401
  1,794
  2,256
  2,791
  3,401
  4,088
  4,853
  5,694
  6,611
  7,587
  8,652
  9,788
  10,994
  12,268
  13,609
  15,015
  16,487
  18,024
  19,627
  21,295
  23,031
  24,836
  26,712
  28,661
  30,686
  32,792
  34,981
  37,257
  39,625
Operating income, $m
  58
  109
  147
  194
  248
  312
  384
  465
  555
  655
  763
  897
  1,023
  1,158
  1,300
  1,451
  1,610
  1,776
  1,950
  2,132
  2,322
  2,519
  2,724
  2,938
  3,160
  3,390
  3,630
  3,879
  4,138
  4,407
  4,687
EBITDA, $m
  72
  145
  189
  243
  306
  379
  463
  557
  661
  776
  902
  1,037
  1,183
  1,338
  1,503
  1,678
  1,861
  2,053
  2,255
  2,465
  2,684
  2,912
  3,149
  3,396
  3,653
  3,919
  4,196
  4,484
  4,783
  5,095
  5,418
Interest expense (income), $m
  0
  0
  4
  9
  15
  22
  30
  39
  50
  61
  74
  88
  103
  119
  136
  154
  174
  194
  215
  237
  261
  285
  310
  336
  364
  392
  421
  452
  484
  517
  551
Earnings before tax, $m
  61
  109
  143
  185
  233
  290
  354
  426
  506
  594
  690
  810
  921
  1,039
  1,164
  1,297
  1,436
  1,582
  1,735
  1,895
  2,061
  2,234
  2,414
  2,602
  2,796
  2,998
  3,209
  3,427
  3,654
  3,890
  4,136
Tax expense, $m
  19
  29
  39
  50
  63
  78
  96
  115
  137
  160
  186
  219
  249
  281
  314
  350
  388
  427
  469
  512
  556
  603
  652
  702
  755
  810
  866
  925
  987
  1,050
  1,117
Net income, $m
  42
  79
  105
  135
  170
  211
  258
  311
  369
  433
  503
  591
  672
  758
  850
  947
  1,048
  1,155
  1,267
  1,383
  1,505
  1,631
  1,762
  1,899
  2,041
  2,189
  2,342
  2,502
  2,667
  2,840
  3,019

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
  926
  1,212
  1,555
  1,959
  2,427
  2,961
  3,563
  4,232
  4,968
  5,771
  6,639
  7,570
  8,565
  9,620
  10,735
  11,908
  13,139
  14,427
  15,772
  17,174
  18,634
  20,153
  21,732
  23,374
  25,079
  26,852
  28,694
  30,609
  32,601
  34,673
Adjusted assets (=assets-cash), $m
  254
  926
  1,212
  1,555
  1,959
  2,427
  2,961
  3,563
  4,232
  4,968
  5,771
  6,639
  7,570
  8,565
  9,620
  10,735
  11,908
  13,139
  14,427
  15,772
  17,174
  18,634
  20,153
  21,732
  23,374
  25,079
  26,852
  28,694
  30,609
  32,601
  34,673
Revenue / Adjusted assets
  2.602
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
  1.278
Average production assets, $m
  42
  195
  256
  328
  413
  512
  624
  751
  892
  1,048
  1,217
  1,400
  1,596
  1,806
  2,029
  2,264
  2,511
  2,771
  3,042
  3,326
  3,621
  3,929
  4,250
  4,583
  4,929
  5,288
  5,662
  6,051
  6,455
  6,875
  7,312
Working capital, $m
  271
  -13
  -17
  -22
  -28
  -34
  -42
  -50
  -59
  -70
  -81
  -93
  -106
  -120
  -135
  -151
  -167
  -185
  -203
  -222
  -241
  -262
  -283
  -306
  -329
  -353
  -377
  -403
  -430
  -458
  -487
Total debt, $m
  0
  75
  166
  276
  405
  555
  726
  919
  1,133
  1,368
  1,625
  1,903
  2,201
  2,519
  2,857
  3,214
  3,589
  3,983
  4,395
  4,825
  5,274
  5,741
  6,227
  6,733
  7,258
  7,804
  8,371
  8,961
  9,573
  10,211
  10,874
Total liabilities, $m
  119
  296
  388
  498
  627
  777
  948
  1,140
  1,354
  1,590
  1,847
  2,124
  2,423
  2,741
  3,078
  3,435
  3,811
  4,204
  4,617
  5,047
  5,496
  5,963
  6,449
  6,954
  7,480
  8,025
  8,593
  9,182
  9,795
  10,432
  11,095
Total equity, $m
  389
  629
  824
  1,057
  1,332
  1,651
  2,014
  2,423
  2,878
  3,378
  3,924
  4,514
  5,148
  5,824
  6,542
  7,300
  8,097
  8,934
  9,810
  10,725
  11,678
  12,671
  13,704
  14,778
  15,894
  17,054
  18,259
  19,512
  20,814
  22,169
  23,578
Total liabilities and equity, $m
  508
  925
  1,212
  1,555
  1,959
  2,428
  2,962
  3,563
  4,232
  4,968
  5,771
  6,638
  7,571
  8,565
  9,620
  10,735
  11,908
  13,138
  14,427
  15,772
  17,174
  18,634
  20,153
  21,732
  23,374
  25,079
  26,852
  28,694
  30,609
  32,601
  34,673
Debt-to-equity ratio
  0.000
  0.120
  0.200
  0.260
  0.300
  0.340
  0.360
  0.380
  0.390
  0.410
  0.410
  0.420
  0.430
  0.430
  0.440
  0.440
  0.440
  0.450
  0.450
  0.450
  0.450
  0.450
  0.450
  0.460
  0.460
  0.460
  0.460
  0.460
  0.460
  0.460
  0.460
Adjusted equity ratio
  0.531
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680
  0.680

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  42
  79
  105
  135
  170
  211
  258
  311
  369
  433
  503
  591
  672
  758
  850
  947
  1,048
  1,155
  1,267
  1,383
  1,505
  1,631
  1,762
  1,899
  2,041
  2,189
  2,342
  2,502
  2,667
  2,840
  3,019
Depreciation, amort., depletion, $m
  14
  36
  42
  49
  58
  68
  79
  92
  106
  121
  138
  140
  160
  181
  203
  226
  251
  277
  304
  333
  362
  393
  425
  458
  493
  529
  566
  605
  645
  687
  731
Funds from operations, $m
  162
  115
  147
  184
  228
  279
  337
  403
  475
  555
  642
  731
  832
  939
  1,053
  1,173
  1,300
  1,432
  1,571
  1,716
  1,867
  2,024
  2,187
  2,357
  2,534
  2,718
  2,908
  3,107
  3,313
  3,527
  3,750
Change in working capital, $m
  46
  -3
  -4
  -5
  -6
  -7
  -8
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -20
  -21
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
Cash from operations, $m
  116
  119
  151
  189
  234
  286
  345
  411
  485
  565
  653
  743
  845
  953
  1,068
  1,189
  1,316
  1,449
  1,589
  1,735
  1,886
  2,044
  2,209
  2,380
  2,557
  2,742
  2,933
  3,133
  3,340
  3,555
  3,779
Maintenance CAPEX, $m
  0
  -15
  -20
  -26
  -33
  -41
  -51
  -62
  -75
  -89
  -105
  -122
  -140
  -160
  -181
  -203
  -226
  -251
  -277
  -304
  -333
  -362
  -393
  -425
  -458
  -493
  -529
  -566
  -605
  -645
  -687
New CAPEX, $m
  -11
  -49
  -60
  -72
  -85
  -99
  -113
  -127
  -141
  -155
  -169
  -183
  -197
  -210
  -223
  -235
  -247
  -260
  -272
  -284
  -296
  -308
  -320
  -333
  -346
  -360
  -374
  -388
  -404
  -420
  -437
Cash from investing activities, $m
  4
  -64
  -80
  -98
  -118
  -140
  -164
  -189
  -216
  -244
  -274
  -305
  -337
  -370
  -404
  -438
  -473
  -511
  -549
  -588
  -629
  -670
  -713
  -758
  -804
  -853
  -903
  -954
  -1,009
  -1,065
  -1,124
Free cash flow, $m
  120
  55
  71
  91
  116
  146
  181
  222
  268
  321
  379
  439
  508
  584
  665
  751
  842
  939
  1,040
  1,147
  1,258
  1,374
  1,496
  1,622
  1,753
  1,889
  2,031
  2,178
  2,331
  2,490
  2,655
Issuance/(repayment) of debt, $m
  0
  75
  92
  110
  129
  150
  171
  192
  214
  236
  257
  278
  298
  318
  338
  357
  375
  394
  412
  430
  449
  467
  486
  505
  525
  546
  567
  590
  613
  637
  663
Issuance/(repurchase) of shares, $m
  -88
  80
  90
  99
  105
  107
  105
  98
  86
  67
  42
  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
  155
  182
  209
  234
  257
  276
  290
  300
  303
  299
  278
  298
  318
  338
  357
  375
  394
  412
  430
  449
  467
  486
  505
  525
  546
  567
  590
  613
  637
  663
Total cash flow (excl. dividends), $m
  35
  209
  252
  300
  350
  402
  457
  512
  568
  623
  678
  716
  807
  902
  1,002
  1,108
  1,218
  1,333
  1,453
  1,577
  1,707
  1,842
  1,982
  2,127
  2,278
  2,435
  2,598
  2,767
  2,944
  3,127
  3,318
Retained Cash Flow (-), $m
  28
  -159
  -195
  -233
  -275
  -318
  -363
  -409
  -455
  -501
  -546
  -590
  -634
  -676
  -718
  -758
  -798
  -837
  -876
  -915
  -953
  -993
  -1,033
  -1,074
  -1,116
  -1,160
  -1,205
  -1,253
  -1,302
  -1,354
  -1,409
Prev. year cash balance distribution, $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 flow adjustment, $m
 
  19
  26
  34
  44
  55
  68
  83
  100
  119
  140
  162
  187
  213
  241
  270
  302
  335
  369
  406
  443
  483
  524
  567
  611
  657
  705
  755
  807
  861
  917
Cash available for distribution, $m
 
  50
  58
  66
  75
  84
  94
  103
  113
  123
  132
  126
  173
  226
  285
  350
  420
  496
  577
  663
  753
  849
  949
  1,053
  1,162
  1,275
  1,393
  1,515
  1,641
  1,773
  1,909
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
 
  48
  53
  58
  62
  65
  68
  70
  71
  71
  69
  60
  74
  86
  96
  103
  107
  108
  106
  102
  96
  88
  79
  69
  59
  50
  41
  33
  25
  19
  14
Current shareholders' claim on cash, %
  100
  96.3
  93.3
  90.8
  88.8
  87.2
  86.0
  85.0
  84.4
  83.9
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7
  83.7

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 48
Price to Sales 3.1
Price to Book 5.2
Price to Tangible Book
Price to Cash Flow 17.4
Price to Free Cash Flow 19.2
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 $884 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 33.8% 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 91.3%.

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 5.4% 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 2.2%.

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 16.5%.

Life of production assets of 10 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 -1.1%. 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 - $470 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 28 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 $2.1 billion.

RELATED COMPANIES Price Int.Val. Rating
CSCO Cisco Systems 42.01 37.63  hold
SPB Spectrum Brand 78.30 87.67  hold
HRG HRG Group 13.40 21.02  buy
SNE Sony ADR 52.95 52.04  hold

COMPANY NEWS

▶ 3 Things to Watch in the Stock Market This Week   [Jul-22-18 07:10PM  Motley Fool]
▶ Is iRobot Stock a Buy on This Dip?   [Jul-18-18 11:42AM  InvestorPlace]
▶ iRobot Schedules Second-Quarter 2018 Earnings Call   [Jul-17-18 09:00AM  PR Newswire]
▶ Why iRobot Stock Could Head Towards $90 a Share   [Jul-16-18 09:00AM  InvestorPlace]
▶ Why iRobot Stock Gained 21.4% in June   [Jul-10-18 07:16PM  Motley Fool]
▶ Bedford campus home to iRobot headquarters sells for $108M   [12:46PM  American City Business Journals]
▶ 4 Fastest-Growing Stocks to Consider in July   [Jul-05-18 02:48PM  InvestorPlace]
▶ About to Buy Bitcoin? Look at These 3 Companies First   [Jul-03-18 11:06AM  Motley Fool]
▶ How Braava Will Be iRobot's Next Big Catalyst   [Jun-20-18 08:54PM  Motley Fool]
▶ iRobot (IRBT) Catches Eye: Stock Jumps 7.9%   [Jun-13-18 08:54AM  Zacks]
▶ Could iRobot Corporation Be a Millionaire Maker Stock?   [Jun-11-18 09:36AM  Motley Fool]
▶ iRobot CFO to Speak at Upcoming Investor Conferences   [May-29-18 08:46PM  PR Newswire]
▶ 3 Stocks That Feel Like Netflix in 2002   [May-23-18 03:13PM  Motley Fool]
▶ iRobot spinoff Endeavor names first CFO, prepares to fill first major order   [May-15-18 02:39PM  American City Business Journals]
▶ 7 Consumer Goods Stocks That Will Rise Again   [May-11-18 01:03PM  InvestorPlace]
▶ 3 Growth Stocks for Forward-Looking Investors   [May-05-18 07:15AM  Motley Fool]
▶ Berko: Roomba parent iRobot is growing quickly, but its stock price is already lofty   [May-04-18 06:00AM  American City Business Journals]
▶ TripAdvisor's CEO earned nearly 500 times as much as its median employee in 2017   [Apr-27-18 11:05AM  American City Business Journals]
▶ iRobot Delivers as Promised   [09:00AM  Motley Fool]
▶ IRobot: 1Q Earnings Snapshot   [04:29PM  Associated Press]
▶ Amazon Eyes Home Shopping and Home Robots   [06:23AM  Investopedia]
▶ IRobot to Amazon: Bring It On!   [Apr-23-18 05:44PM  Barrons.com]
▶ Amazon Looks To Enter Home Robot Market: Report   [04:23PM  Investor's Business Daily]
▶ Earnings: 2 Hot Stocks to Watch Next Week   [Apr-21-18 10:45AM  Motley Fool]
▶ Is iRobot Corporation (IRBT) a Buy?   [Apr-20-18 02:34PM  Motley Fool]
▶ iRobot Stock Upgraded: What You Need to Know   [Apr-19-18 12:03PM  Motley Fool]
▶ 3 Stocks Your Kids Will Brag About Someday   [Apr-16-18 08:55PM  Motley Fool]
▶ 3 Top Stocks Wall Street Is Overlooking   [Mar-27-18 07:00PM  Motley Fool]
▶ 3 Stocks That Feel Like Microsoft in 1986   [Mar-25-18 06:35AM  Motley Fool]
▶ Where Will iRobot Corporation Be in 10 Years?   [Mar-21-18 06:36PM  Motley Fool]
▶ Estimating The Fair Value Of iRobot Corporation (NASDAQ:IRBT)   [Mar-18-18 03:10PM  Simply Wall St.]
▶ 'Its about teleporting you': iRobot spin-off Ava Robotics launches teleconference bot   [Mar-13-18 07:40AM  American City Business Journals]
▶ 3 Reasons Why iRobot Is Still a Buy   [07:35AM  Motley Fool]
▶ Why iRobot Stock Lost 23.4% in February   [Mar-12-18 12:35PM  Motley Fool]
▶ 5 Top Stocks to Buy in March   [06:32AM  Motley Fool]
▶ iRobot Announces Stock Repurchase Program   [08:30AM  PR Newswire]
▶ iRobot To Host Analyst Day   [Feb-22-18 04:01PM  PR Newswire]
▶ 3 Robot Stocks To Buy And Hold For The Long Term   [Feb-20-18 03:04PM  InvestorPlace]
▶ Bear of the Day: iRobot (IRBT)   [06:30AM  Zacks]
▶ iRobot (IRBT) Soars: Stock Adds 6.4% in Session   [Feb-13-18 08:44AM  Zacks]
▶ iRobot Stock Upgraded: What You Need to Know   [Feb-09-18 01:16PM  Motley Fool]
▶ Why Tesla, Coherent, and iRobot Slumped Today   [Feb-08-18 04:32PM  Motley Fool]
▶ IRobot beats 4Q profit forecasts   [04:39PM  Associated Press]
▶ iRobot beats the top line   [04:27PM  CNBC Videos]
▶ Why iRobot Stock Spiked 16% in January   [Feb-06-18 09:15AM  Motley Fool]
▶ Time to Get Greedy With iRobot Corp. Stock   [Feb-01-18 09:22AM  Motley Fool]
▶ 3 Robotics Stocks to Consider Buying in 2018   [Jan-22-18 09:47AM  Motley Fool]
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

ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.