The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 25.29 USD. With the latest stock price at 44.57 USD, the upside of Celsius Holdings Inc based on DCF is -43.2%.
Based on the latest price of 44.57 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a sell. selling CELH stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.7% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13.85 - 135.02 | 25.29 |
| Upside | -68.9% - 202.9% | -43.2% |