VERRA MOBILITY Corp (VRRM)
Transportation Services · Industrials · $771M
Intrinsic Value (Consensus)
$18.26
Current Price
$5.02
Margin of Safety
+263.7%
263.7% Below Intrinsic Value
Value: $18
Price: $5
Valuation Model Estimates
Current Price: $5.02
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%.
Health Score
B
78
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
19/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 351% (above 200% is risky)
Strong profitability — ROE of 47% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (17.7%) — generating lots of cash relative to price
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
CVGICommercial Vehicle G...
$17.61+240%
Data last updated: 2026-06-16
Source: Yahoo Finance