The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is (1.17) USD. With the latest stock price at 43.70 USD, the upside of Vericel Corp based on DCF is -102.7%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.3% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4.36) - (0.46) | (1.17) |
| Upside | -110.0% - -101.0% | -102.7% |