The Discounted Cash Flow (DCF) valuation of Vericel Corp (VCEL) is 7.94 USD. With the latest stock price at 30.82 USD, the upside of Vericel Corp based on DCF is -74.2%.
Based on the latest price of 30.82 USD and our DCF valuation, Vericel Corp (VCEL) is a sell. selling VCEL stocks now will result in a potential gain of 74.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.1% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.82 - 16.58 | 7.94 |
| Upside | -81.1% - -46.2% | -74.2% |