The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 8.44 USD. With the latest stock price at 30.02 USD, the upside of Vericel Corp based on DCF is -71.9%.
Based on the latest price of 30.02 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 71.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.81 - 20.43 | 8.44 |
| Upside | -80.6% - -32.0% | -71.9% |