The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 6.24 USD. With the latest stock price at 41.38 USD, the upside of Vericel Corp based on DCF is -84.9%.
Based on the latest price of 41.38 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 84.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.54 - 12.55 | 6.24 |
| Upside | -89.0% - -69.7% | -84.9% |