The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is (0.47) USD. With the latest stock price at 52.32 USD, the upside of Vericel Corp based on DCF is -100.9%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.0% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.93) - (0.02) | (0.47) |
| Upside | -103.7% - -100.0% | -100.9% |