The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is (0.45) USD. With the latest stock price at 57.01 USD, the upside of Vericel Corp based on DCF is -100.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.8% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.64) - (0.04) | (0.45) |
| Upside | -102.9% - -100.1% | -100.8% |