CELH Celsius Holdings Inc
$28.17
▲ 0.0%Updated Oct 16, 2:25 PM ET
Report Card
CELH at a glance — five pillars scored 0–100 from real filed financials.
How the 0–100 rating is calculatedOverall: not rated yet. This stock's fundamentals ratios aren't loaded, so only the pillars its filings support are scored.
Key Metrics
Market Cap
—
P/E
—
Forward P/E (est.)
—
ROE
—
Revenue Growth
—
EPS Growth
—
Profit Margin
—
FCF Yield
—
Debt / Equity
—
ROIC
6.0%
Interest Coverage
—
Current Ratio
1.8x
Dividend Yield
—
Implied Growth (rev. DCF)
—
Rating Score
Not rated
Business Overview
Celsius Holdings Inc (CELH) is a NASDAQ-listed company in the Beverages industry, within the Consumer Staples sector.
In its latest reported year it generated about $2.52B in revenue and $108.00M in net profit.
Our model hasn't rated CELH yet because its fundamentals ratios (P/E, margins, returns on capital, leverage) aren't loaded. Any financial history below comes straight from its SEC filings and refreshes automatically.
Revenue Growth
3Y CAGR
56.7%
Revenue moved from $653.60M in 2022 to $2.52B in 2025, a 56.7% compound annual growth rate. The most recent year was roughly steady year over year. Slower, mature growth is common for established businesses.
Profitability
Gross Margin
50.4%
Operating Margin
5.6%
Net Margin
4.3%
ROE
—
Debt Analysis
Total Debt
$674.85M
Net Debt
$43.62M
Net Debt / EBITDA
0.31x
Debt / Equity
—
Leverage: debt-to-equity is n/a, with a current ratio of 1.8x. Detailed balance-sheet leverage is limited for this name. It carries roughly $674.85M of total debt against $631.23M of cash.
Cash Flow Analysis
Operating CF
$359.44M
Free Cash Flow
$323.38M
FCF Margin
12.9%
In the latest year Celsius Holdings Inc produced about $359.44M of operating cash flow and $323.38M of free cash flow after capital spending. Cash flow is what ultimately pays shareholders, so it is worth tracking over time.
Valuation Analysis
P/E
—
P/S
—
P/B
—
EV / EBITDA
—
CELH trades at n/a trailing earnings. Its valuation ratios aren't loaded yet, so there is no P/E to judge here.
DCF Fair Value (Educational)
A two-stage discounted cash flow on real SEC-filed free cash flow — the intrinsic-value anchor professional analysts triangulate from.
How this DCF estimate is calculatedDCF fair value / share
$21.94
Current price
$28.17
Starting FCF (latest 10-K)
$323.38M
Growth, years 1–5
4.0%
Fade to terminal, years 6–10
2.5%
Discount rate
9.0%
Cash flows grow at the stage-1 rate (trailing revenue growth, capped at 20%) for five years, fade to 2.5% by year 10, and continue at that rate forever (Gordon terminal value), all discounted at 9.0%. Small changes in assumptions move the result a lot — treat this as one reference point, not a target price. Educational only, not investment advice.
Metrics vs. Sector Range
Where CELH sits versus the Consumer Staples companies we cover.
Bands show the middle half (25th–75th percentile) of the 48 Consumer Staples companies in our coverage that have fundamentals data — the peer-relative anchor professional comps analysis uses. Context only — not investment advice.
Sector Peer Comparison
How CELH stacks up against its Consumer Staples peers — valuation, profitability, and growth versus the sector median.
CELH doesn't have a model rating yet (its fundamentals ratios aren't loaded), so it isn't ranked against the 48 rated Consumer Staples companies we cover.
P/E vs sector
—
median 22x
ROE vs sector
—
median 18.1%
Growth vs sector
—
median 3.4%
Sector rank
—
not rated yet
Valuation vs. quality map
The sweet spot is upper-left: more profitable (higher ROE) for a lower P/E. Dashed lines mark the sector median.
Peers are the closest Consumer Staples companies by sub-industry and size, preferring ones with full data. Sector medians and rank use the 48 rated companies among the 74 Consumer Staples stocks we cover. Educational, not a recommendation.
5-Year Projection Model
Project revenue → earnings → price. Edit the assumptions to build your own case.
What drives this projection, and its limits2030 scenario price range (Base Case)
$7.01 – $11.68
vs. $28.17 today · implied CAGR -24% – -16%
| Metric | 2026 | 2027 | 2028 | 2029 | 2030 |
|---|---|---|---|---|---|
| Revenue | $2.72B | $2.93B | $3.17B | $3.42B | $3.70B |
| Net income | $108.66M | $117.35M | $126.74M | $136.88M | $147.83M |
| EPS | $0.43 | $0.46 | $0.50 | $0.54 | $0.58 |
| Share price (low) | $5.15 | $5.57 | $6.01 | $6.49 | $7.01 |
| Share price (high) | $8.59 | $9.28 | $10.02 | $10.82 | $11.68 |
| CAGR (low–high) | -82% / -70% | -56% / -43% | -40% / -29% | -31% / -21% | -24% / -16% |
Educational scenario model, not a forecast or investment advice. It starts from the latest annual revenue in SEC filings. By default, growth is trailing revenue growth (held between 3% and 45% a year), the net margin is the latest one (held between 3% and 50%, so a loss-making company is modeled with a small profit), and the Base case P/E runs from 60% to 100% of today's. Carrying recent growth forward five years can miss badly in either direction. Outputs are only as good as the assumptions. Growth, margin or P/E data is missing for this stock, so some starting values above are placeholders rather than measurements.
Key Risks
Market risk — sector rotation, the economic cycle, and broad sentiment move the stock regardless of fundamentals.
Analyst Ratings
What 31 Wall Street analysts covering CELH recommend (September 2026). Consensus is a useful sanity check — not a substitute for your own homework.
Analysts have turned more cautious over the last three months (-9 pts of buy ratings).
Latest SEC Filings
CELH's most recent filings, straight from SEC EDGAR. Annual and quarterly reports are the deep dives; 8-Ks flag material events the moment they happen. How to read a 10-K
CELH — frequently asked questions
Is CELH a good stock to buy?
We don't give buy or sell advice. Review Celsius Holdings Inc's fundamentals, valuation, and 5-year financials on this page, then make your own decision — and consider a licensed professional.
Where does CELH's data come from?
Live price data plus the annual financials in Celsius Holdings Inc's SEC filings, refreshed automatically. Its fundamentals ratios aren't loaded yet, which is why it has no model rating.
How is the 5-year projection for CELH calculated?
It's a scenario model. It starts from the latest annual revenue and net margin in SEC filings, grows revenue at an assumed rate (trailing revenue growth by default), and applies a P/E range built around today's multiple to show the resulting share-price range. When a stock has no growth or P/E data, the starting values are placeholders. It's a tool for thinking, not a prediction.
Is this CELH analysis financial advice?
No. Everything on this page is educational research, not financial advice or a recommendation to buy or sell CELH. Always do your own research and consider a licensed professional.
Data notice. Fundamentals and financial statements are sourced from company filings (SEC EDGAR) and market-data providers; prices and market caps refresh on trading days and may be delayed. Ratings, projections, technical signals, and written summaries are model- or rule-generated for education and may simplify or lag the latest filings.
Not advice. Nothing on this page is investment advice or a recommendation to buy, hold, or sell any security. Do your own research and consult a licensed financial professional before investing.