The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 44.27 USD. With the latest stock price at 29.76 USD, the upside of Celsius Holdings Inc based on DCF is 48.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 27.83 - 155.97 | 44.27 |
| Upside | -6.5% - 424.1% | 48.7% |