The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 7.92 USD. With the latest stock price at 37.66 USD, the upside of Vericel Corp based on DCF is -79.0%.
Based on the latest price of 37.66 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 79.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.70 - 17.46 | 7.92 |
| Upside | -84.9% - -53.6% | -79.0% |