Celsius (CELH)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $7.4B, Celsius's free cash flow of $323M (fiscal 2025) would need to grow about 7% a year for the stock to be worth today's price. That is slower than the company has grown its free cash flow over the last 6 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Celsius's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from CELH's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Celsius's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $314M | $654M | $1.3B | $1.4B | $2.5B |
| Net income | $4M | -$187M | $227M | $145M | $108M |
| Free cash flow | -$100M | $100M | $124M | $240M | $323M |
| EPS (diluted) | $0.02 | -$0.88 | $0.77 | $0.45 | $0.25 |
| Operating margin | -1.3% | -24.1% | 20.2% | 11.5% | 5.6% |
Where the revenue comes from
Revenue by regions, fiscal 2025.
Superinvestors who own CELH
From each investor's latest 13F filing (what a 13F shows). 4 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Cliff Asness AQR Capital Management |
Added | $104M | 0.04% | Q2 2026 |
| Hersh Cohen ClearBridge Investments |
Added | $67M | 0.06% | Q2 2026 |
| Jean-Marie Eveillard First Eagle Investment Management |
New position | $1M | 0.00% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
New position | $1M | 0.00% | Q2 2026 |
Insider buying
Open-market purchases by Celsius's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Sep 15, 2026 | Damon Desantis Director |
16,000 | $27.95 | $447,200 |
| Sep 15, 2026 | Hal Kravitz Director |
12,000 | $28.00 | $336,000 |
| Sep 14, 2026 | Damon Desantis Director |
20,000 | $27.65 | $553,000 |
| Sep 10, 2026 | John Fieldly Chief Executive Officer |
18,000 | $27.44 | $493,843 |
| Nov 13, 2025 | Hal Kravitz |
10,000 | $45.24 | $452,400 |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when CELH trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Celsius's stock price imply?
At a market value of $7.4B, Celsius would need its free cash flow to grow about 7% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 6 years its free cash flow grew 164% a year.
Are Celsius insiders buying the stock?
5 open-market insider purchases of CELH in the last 12 months, from SEC Form 4 filings.
Which superinvestors own Celsius?
4 of the superinvestors Investingly tracks hold CELH in their latest 13F, including Cliff Asness, Hersh Cohen, Jean-Marie Eveillard.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.