As of 2024-12-12, the Intrinsic Value of Celcuity Inc (CELC) is
-12.65 USD. This CELC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.85 USD, the upside of Celcuity Inc is
-198.48%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-12.65 USD
Intrinsic Value
CELC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-12.65 - -12.65 |
-12.65 |
-198.48% |
| P/E |
(29.00) - (49.15) |
(46.82) |
-464.4% |
| DDM - Stable |
(19.60) - (50.74) |
(35.17) |
-373.7% |
| DDM - Multi |
(11.83) - (23.82) |
(15.81) |
-223.0% |
CELC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
477.12 |
| Beta |
1.40 |
| Outstanding shares (mil) |
37.13 |
| Enterprise Value (mil) |
561.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.76% |
| Cost of Debt |
5.00% |
| WACC |
10.26% |