The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 62.35 USD. With the latest stock price at 55.19 USD, the upside of Celsius Holdings Inc based on DCF is 13.0%.
Based on the latest price of 55.19 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a buy. buying CELH stocks now will result in a potential gain of 13.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 37.26 - 191.79 | 62.35 |
| Upside | -32.5% - 247.5% | 13.0% |