iRobot Corporation

iRobot Corporation

IRBTยทNASDAQ

$4.31

-13%
Consumer CyclicalFurnishings, Fixtures & Appliances

iRobot Corporation designs, builds, and sells robots and home innovation products in the United States, Europe, the Middle East, Africa, Japan, and internationally. The company offers floor care products, including Roomba floor vacuuming robots; Roomba accessories and consumables, such as the Clean Base Automatic Dirt Disposal, replacement dirt disposal bags for the Clean Base, filters, brushes, and batteries; Braava family of automatic floor mopping robots; and Braava accessories and consumables, which include cleaning solution, washable and disposable mopping pads, replacement tanks, and batteries, as well as subscription services. It also provides H1 Handheld Vacuum, a portable vacuum; H1 Handheld Vacuum accessories comprising filters, chargers, batteries, and an extension kit that converts the H1 Handheld Vacuum into a stick vacuum; air purifiers under the Aeris brand; Root robots to help children learn how to code; and Create 2, a mobile robot platform that offers an opportunity for educators, developers, and high-school and college students to program behaviors, sounds, movements, and add additional electronics, as well as sells filters and fabric covers. The company sells its products through chain stores and other national retailers, distributors, and resellers, as well as through its website and app, and e-commerce websites. iRobot Corporation was incorporated in 1990 and is headquartered in Bedford, Massachusetts.

At a Glance

Live Snapshot
Market Cap$137.17M
EPS-4.9200
P/E Ratio-1.62
Earnings Date02/09/2026
iRobot Corporation

iRobot Corporation Fair Value Envelope

IRBT ยท NASDAQ

Our analysis suggests that IRBT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.31, this represents a potential HIDDEN relative to our calculated worth for iRobot Corporation.

Intrinsic Value
Current Price: $4.31

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$223.1M
+ Cash & Equivalents$134.3M
Firm Value-$88.8M
- Debt$227.1M
Equity Value-$315.9M
/ Shares Outstanding31,367,897B
DCF Value-$10
OVERVALUED BY 334%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
Maintenance CapEx
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
-$23.6K
Owner Earnings
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
-$33.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$30.8M
-$28.5M
-$26.4M
-$24.4M
-$22.6M
-$21.0M
-$19.4M
-$18.0M
-$16.6M
-$15.4M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.