The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 64.06 USD. With the latest stock price at 48.69 USD, the upside of Celsius Holdings Inc based on DCF is 31.6%.
Based on the latest price of 48.69 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a buy. buying CELH stocks now will result in a potential gain of 31.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 37.40 - 231.80 | 64.06 |
| Upside | -23.2% - 376.1% | 31.6% |