Celsius Holdings, Inc. — CELH
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $35.28 | $9.09B | 141.1 | 17.3 | 34.6% | 9.9% | - | 7.7 |
Latest Headlines
- · CELH's 2026 Playbook Is Taking Shape Through Shelf Resets
- · Is CELH Stock Undervalued After the Selloff? A Valuation Check
- · CELH Q4 2025 Results Explained for Investors in 2026
- · Celsius Holdings Inc. (CELH) Is a Trending Stock: Facts to Know Before Betting on It
- · McDonald’s Puts Red Bull On The Menu
- · Celsius Holdings Inc. (CELH) Stock Sinks As Market Gains: Here's Why
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $131M | $9M | $0.04 | 2024-02-22 20:50:43 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $314M | $4M | $0.02 | 2026-03-06 08:29:00 | 140.4% | -53.8% | -50.0% |
| 2 | 2022-12-31 | $654M | $-187M | $-0.88 | 2026-04-15 21:51:54 | 108.0% | -4857.0% | -4500.0% |
| 3 | 2023-12-31 | $1,318M | $227M | $0.79 | 2026-04-15 21:51:54 | 101.7% | -221.1% | -189.8% |
| 4 | 2024-12-31 | $1,356M | $145M | $0.46 | 2026-04-15 21:51:54 | 2.9% | -36.0% | -41.8% |
| 5 | 2025-12-31 | $2,515M | $108M | $0.25 | 2026-04-15 21:51:54 | 85.5% | -25.6% | -45.7% |
| 6 | TTM 2025-12-31 | $2,515M | $108M | $0.25 | 2026-03-09 08:35:59 | 0.0% | 0.0% | 0.0% |
EPS
Forecasts
Y/Y % Change
CELH Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 140.4% | 108.0% | 101.7% | 2.9% | 85.5% | 34.0% | 10.4% | 69.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | -53.8% | -4857.0% | -221.1% | -36.0% | -25.6% | 270.0% | 27.7% | -699.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|
| 2022 | $653.6M | $380.8M | $352.8M | $75.9M | $428.7M | $1.9M |
| 2023 | $1.3B | $681.6M | $0.0 | $0.0 | $366.8M | $3.2M |
| 2024 | $1.4B | $668.1M | $0.0 | $0.0 | $524.5M | $7.3M |
| 2025 | $2.5B | $1.2B | $0.0 | $0.0 | $798.8M | $29.5M |
| TTM | $2.5B | $1.2B | $0.0 | $0.0 | $798.8M | $29.5M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|
| 2023 | 101.65 | 79.00 | -100.0 | -100.0 | -14.44 | 68.28 |
| 2024 | 2.85 | -1.98 | NaN | NaN | 43.00 | 125.48 |
| 2025 | 85.54 | 82.37 | NaN | NaN | 52.31 | 304.88 |
| TTM | 0.00 | 0.00 | NaN | NaN | 0.00 | 0.00 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $5,266M |
| 1 | Cash | $806M |
| 2 | Total Liabilities | $2,302M |
| 3 | Total Debt | $861M |
| 4 | Total Equity | $2,963M |
| 5 | Debt to Equity Ratio | 0.29 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $35.28 | 4.3% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 20% |
Nicks: 28 Finviz: 44 |
Nick's: 2.768 | 3.6 | 141.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.25 EPS | TTM | $6.92 | -80.4% | $10.98 | -68.9% |
| $1.55 EPS | 2026 | $42.91 | 21.6% | $68.07 | 92.9% |
| $1.98 EPS | 2027 | $54.81 | 55.4% | $86.96 | 146.5% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 39.78% | 19.19% | 36.19% | 20.54% | 6.34% | 4.54% | 34.27% | 9.65% | 13.9% | 3.4% |
| 3 Years | 39.78% | 19.19% | 36.19% | 20.54% | 6.34% | 4.54% | 34.27% | 9.65% | 13.9% | 3.4% |
| 5 Years | 39.78% | 19.19% | 36.19% | 20.54% | 6.34% | 4.54% | 34.27% | 9.65% | 13.9% | 3.4% |
| 10 Years | 39.78% | 19.19% | 36.19% | 20.54% | 6.34% | 4.54% | 34.27% | 9.65% | 13.9% | 3.4% |