As of 2025-05-12, the Intrinsic Value of Celcuity Inc (CELC) is -14.77 USD. This CELC valuation is based on the model Peter Lynch Fair Value. With the current market price of 10.15 USD, the upside of Celcuity Inc is -245.52%.
Based on its market price of 10.15 USD and our intrinsic valuation, Celcuity Inc (CELC) is overvalued by 245.52%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -14.77 - -14.77 | -14.77 | -245.52% |
| P/E | (3.84) - (37.52) | (21.05) | -307.4% |
| DDM - Stable | (21.60) - (87.97) | (54.79) | -639.8% |
| DDM - Multi | (18.16) - (61.37) | (28.49) | -380.7% |
| Market Cap (mil) | 384.08 |
| Beta | 1.20 |
| Outstanding shares (mil) | 37.84 |
| Enterprise Value (mil) | 459.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.30% |
| Cost of Debt | 5.00% |
| WACC | 8.95% |