The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 11.08 USD. With the latest stock price at 40.22 USD, the upside of Vericel Corp based on DCF is -72.4%.
Based on the latest price of 40.22 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 72.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.47 - 38.29 | 11.08 |
| Upside | -81.4% - -4.8% | -72.4% |