The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is 63.37 USD. With the latest stock price at 58.37 USD, the upside of Celsius Holdings Inc based on DCF is 8.6%.
Based on the latest price of 58.37 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a buy. buying CELH stocks now will result in a potential gain of 8.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.9% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.98 - 261.80 | 63.37 |
| Upside | -38.4% - 348.5% | 8.6% |