Question 1

What is Celsius Holdings, Inc. Common Stock's WACC?

Accepted Answer

Celsius Holdings, Inc. Common Stock (CELH) has a Weighted Average Cost of Capital (WACC) of 9.88%. This is calculated using a Cost of Equity of 10.19% (via CAPM with a beta of 1.53) and a pre-tax Cost of Debt of 7.84%, with an equity weight of 92.11% in the capital structure.

Question 2

Is Celsius Holdings, Inc. Common Stock's WACC high or low?

Accepted Answer

Celsius Holdings, Inc. Common Stock's WACC of 9.88% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Question 3

How is Celsius Holdings, Inc. Common Stock's WACC calculated?

Accepted Answer

Celsius Holdings, Inc. Common Stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 10.19% is derived from the CAPM model using a beta of 1.53. The pre-tax Cost of Debt (Rd) is 7.84%. The capital structure is 92.11% equity and 7.89% debt.

Celsius Holdings, Inc. Common Stock (CELH) — WACC 分析

WACC 构成

解读

Celsius Holdings, Inc. Common Stock（CELH）WACC：9.88%

WACC计算器

Celsius Holdings, Inc. Common Stock（CELH） WACC 解读

CELH 公司分析

CELH DCF 估值

继续做同行对比