VERRA MOBILITY Corp (VRRM)
Transportation Services · Industrials · $2.6B
Intrinsic Value (Consensus)
$18.26
Current Price
$17.00
Margin of Safety
+7.4%
7.4% Below Intrinsic Value
Value: $18
Price: $17
Valuation Model Estimates
Current Price: $17.00
DCF (Discounted Cash Flow)
$41.75
Graham Number
$6.04
Earnings Power Value
$8.25
Relative Value (P/E)
$17.00
Dividend Discount Model
Not applicable
—
Consensus Value
$18.26
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.85
- EPS (Forward)
- $1.02
- Book Value
- $1.91
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 46.6%
- Debt/Equity
- 351%
- Revenue Growth
- 11.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance