VCEL
Vericel Corp
Price:  
50.33 
USD
Volume:  
400,020.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCEL DCF Valuation - Growth Exit 5Y

-101.3%
Upside

The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is (0.67) USD. With the latest stock price at 50.33 USD, the upside of Vericel Corp based on DCF is -101.3%.

Note: valuation result may not be accurate due to the company's negative cashflows.

Range Selected
WACC / Discount Rate 6.6% - 9.5% 8.1%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (2.97) - (0.09) (0.67)
Upside -105.9% - -100.2% -101.3%
50.33 USD
Stock Price
(0.67) USD
Fair Price