NEW
Stock Screener with Intrinsic Value
Celsius Holdings, Inc. (CELH)
Last Price$23.8(4.9%)
Market Cap$5,552.6M
WACC
11.4%
Cost of Equity
11.4%
Cost of Debt
0.0%
Debt to Equity
0.1%
Beta
1.0
Stock quality
7/10
Great
CELH WACC
Crunching data... Almost there!
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
CELH Cost of Equity
Crunching data... Almost there!
CELH vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
Celsius Holdings, Inc.CELH
11.4%
101.7%
N/A
17.2%
Median Peer Set
7.3%
5.9%
16.4%
9.9%
Coca-Cola FEMSA, S.A.B. de C.V.KOF
9.6%
22.6%
16.4%
8.0%
National Beverage Corp.FIZZ
8.1%
1.6%
24.3%
14.8%
Monster Beverage CorporationMNST
7.8%
13.1%
38.1%
22.8%
Primo Water CorporationPRMW
7.6%
(20.0%)
325.7%
3.7%
Coca-Cola Consolidated, Inc.COKE
7.3%
7.3%
(5.1%)
6.1%
The Coca-Cola CompanyKO
6.7%
6.4%
12.7%
23.4%
Embotelladora Andina S.A.AKO-B
6.7%
2.3%
(75.2%)
6.5%
PepsiCo, Inc.PEP
6.4%
5.9%
2.0%
9.9%
Keurig Dr Pepper Inc.KDP
5.8%
5.4%
54.5%
14.7%
Explore more intrinsic value tools hub for CELH
Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is Celsius Holdings, Inc.'s discount rate as of Feb 03, 2025?
As of Feb 03, 2025, Celsius Holdings, Inc.'s discount rate is 11.43%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Celsius Holdings, Inc.'s capital structure and risk profile.
What is Celsius Holdings, Inc.'s weighted average cost of capital (WACC)?
Celsius Holdings, Inc.'s WACC as of Feb 03, 2025, is 11.43%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.
What is Celsius Holdings, Inc.'s cost of equity?
Celsius Holdings, Inc.'s cost of equity is 11.4%, as of Feb 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.