The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 32.90 USD. With the latest stock price at 36.10 USD, the upside of Celsius Holdings Inc based on DCF is -8.9%.
Based on the latest price of 36.10 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a sell. selling CELH stocks now will result in a potential gain of 8.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.6% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 20.95 - 110.55 | 32.90 |
| Upside | -42.0% - 206.2% | -8.9% |