As of 2025-05-14, the Intrinsic Value of Celsius Holdings Inc (CELH) is 33.27 USD. This CELH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.93 USD, the upside of Celsius Holdings Inc is -12.30%.
The range of the Intrinsic Value is 21.20 - 110.94 USD
Based on its market price of 37.93 USD and our intrinsic valuation, Celsius Holdings Inc (CELH) is overvalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.20 - 110.94 | 33.27 | -12.3% |
| DCF (Growth 10y) | 24.85 - 124.50 | 38.33 | 1.1% |
| DCF (EBITDA 5y) | 17.22 - 21.92 | 19.78 | -47.8% |
| DCF (EBITDA 10y) | 20.87 - 27.44 | 24.25 | -36.1% |
| Fair Value | 2.81 - 2.81 | 2.81 | -92.58% |
| P/E | 13.44 - 20.41 | 17.04 | -55.1% |
| EV/EBITDA | 10.40 - 16.39 | 13.99 | -63.1% |
| EPV | 6.29 - 7.22 | 6.76 | -82.2% |
| DDM - Stable | 8.63 - 71.54 | 40.09 | 5.7% |
| DDM - Multi | 17.98 - 114.11 | 30.90 | -18.5% |
| Market Cap (mil) | 9,775.70 |
| Beta | 0.41 |
| Outstanding shares (mil) | 257.73 |
| Enterprise Value (mil) | 8,885.82 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.00% |
| WACC | 6.64% |