The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 8.54 USD. With the latest stock price at 35.99 USD, the upside of Vericel Corp based on DCF is -76.3%.
Based on the latest price of 35.99 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 76.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.9% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.83 - 21.82 | 8.54 |
| Upside | -83.8% - -39.4% | -76.3% |