The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 6.81 USD. With the latest stock price at 41.74 USD, the upside of Vericel Corp based on DCF is -83.7%.
Based on the latest price of 41.74 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 83.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.73 - 17.20 | 6.81 |
| Upside | -88.7% - -58.8% | -83.7% |