The Discounted Cash Flow (DCF) valuation of Celsius Holdings Inc (CELH) is (0.26) USD. With the latest stock price at 34.08 USD, the upside of Celsius Holdings Inc based on DCF is -100.8%.
Based on the latest price of 34.08 USD and our DCF valuation, Celsius Holdings Inc (CELH) is a sell. selling CELH stocks now will result in a potential gain of 100.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 246.9% | 126.0% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | (0.38) - 235.74 | (0.26) |
| Upside | -101.1% - 591.7% | -100.8% |