-3.10%
-5.16%
-16.95%
-46.66%
-49.94%
57.01%
1287.78%

Company Description

Celsius Holdings, Inc.develops, processes, markets, distributes, and sells functional drinks and liquid supplements in North America, Europe, Asia, and internationally.It offers various carbonated and non-carbonated functional energy drinks under the CELSIUS Originals name; dietary supplement in carbonated flavors, including apple jack'd, orangesicle, inferno punch, cherry lime, blueberry pomegranate, strawberry dragon fruit, tangerine grapefruit, and jackfruit under the CELSIUS HEAT name; and branched-chain amino acids functional energy drink that fuels muscle recovery under the CELSIUS BCCA+ENERGY name.


The company also provides CELSIUS On-the-Go, a powdered form of the active ingredients in functional energy drinks in individual On-The-Go packets and canisters; and sparkling grapefruit, cucumber lime, and orange pomegranate, as well as pineapple coconut, watermelon berry, and strawberries and cream non-carbonated functional energy drinks under the CELSIUS Sweetened.It distributes its products through direct-to-store delivery distributors and direct to retailers, including supermarkets, convenience stores, drug stores, nutritional stores, and mass merchants, as well as health clubs, spas, gyms, the military, and e-commerce websites.The company was formerly known as Vector Ventures, Inc.


and changed its name to Celsius Holdings, Inc.in January 2007.Celsius Holdings, Inc.


was founded in 2004 and is headquartered in Boca Raton, Florida.

Market Data

Last Price 24.98
Change Percentage -3.10%
Open 25.88
Previous Close 25.78
Market Cap ( Millions) 5871
Volume 5884519
Year High 99.62
Year Low 24.42
M A 50 27.81
M A 200 45.49

Financial Ratios

FCF Yield 2.89%
Dividend Yield 0.00%
ROE 20.74%
Debt / Equity 1.38%
Net Debt / EBIDTA -375.44%
Price To Book 13.78
Price Earnings Ratio 28.75
Price To FCF 34.6
Price To sales 4.28
EV / EBITDA 20.79

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Pepsi

Expected Growth : 10.95 %

What the company do ?

Pepsi is a line of energy drinks from Celsius Holdings, Inc., offering a range of flavors and caffeine levels, targeting health-conscious consumers.

Why we expect these perspectives ?

Pepsi's partnership with Celsius Holdings, Inc. drives growth through increased distribution channels, leveraging Celsius's popularity in the fitness and wellness space. Additionally, Pepsi's brand recognition and marketing muscle support Celsius's product expansion, while Celsius's innovative products and flavors attract a younger demographic, contributing to the 10.95% growth.

Segment nΒ°2 -> All Other

Expected Growth : 10.95 %

What the company do ?

All Other from Celsius Holdings, Inc. refers to the company's non-beverage products and other revenue streams, excluding its core Celsius brand.

Why we expect these perspectives ?

Celsius Holdings' 'All Other' segment growth of 10.95% is driven by increasing demand for its fitness and wellness products, expansion into new distribution channels, and strategic partnerships. Additionally, the company's focus on e-commerce and digital marketing has contributed to the segment's growth, as well as the rising popularity of healthy beverages and supplements.

Segment nΒ°3 -> Costco

Expected Growth : 10.78 %

What the company do ?

Costco is a retailer partnership with Celsius Holdings, Inc. offering healthy energy drinks to its members at discounted prices.

Why we expect these perspectives ?

Costco's 10.78% growth is driven by increasing demand for healthy beverages, expanding distribution channels, and strategic partnerships. Celsius' unique positioning as a fitness-focused energy drink resonates with Costco's health-conscious customer base, leading to strong sales. Additionally, the warehouse club's efficient supply chain and logistics capabilities enable Celsius to reach a broader audience, contributing to the segment's rapid growth.

Segment nΒ°4 -> Amazon

Expected Growth : 11.4 %

What the company do ?

Amazon is a line of energy drinks from Celsius Holdings, Inc., offering a range of flavors and functional benefits like energy, endurance, and mental performance.

Why we expect these perspectives ?

Amazon's 11.4% growth is driven by increasing adoption of e-commerce, expanding product offerings, and improving logistics. Strong brand recognition, customer loyalty, and strategic acquisitions also contribute to growth. Additionally, Amazon Web Services (AWS) continues to dominate the cloud computing market, further fueling revenue growth.

Celsius Holdings, Inc. Products

Product Range What is it ?
Celsius Energy Drinks A line of energy drinks that provide a boost of energy and mental clarity, available in various flavors
Celsius HEAT A high-energy drink designed for fitness enthusiasts and athletes, providing a strong energy boost and mental focus
Celsius On-The-Go A line of energy drinks in a convenient, on-the-go packaging, perfect for busy lifestyles
Celsius Fitness Drinks A line of fitness-focused drinks that provide a boost of energy and support muscle recovery

Celsius Holdings, Inc.'s Porter Forces

Celsius Holdings, Inc. faces moderate threat from substitutes as consumers have limited options for healthy and functional beverages, but the company's unique product offerings and brand loyalty mitigate this threat.

Celsius Holdings, Inc. has a diverse customer base, and no single customer accounts for a significant portion of its revenue, reducing the bargaining power of customers.

Celsius Holdings, Inc. relies on a few key suppliers for its ingredients and packaging, but the company's scale and long-term contracts mitigate the bargaining power of suppliers.

The functional beverage market is highly competitive, and new entrants can easily enter the market, posing a significant threat to Celsius Holdings, Inc.'s market share.

The functional beverage market is highly competitive, with many established players and new entrants, leading to intense rivalry and pricing pressure for Celsius Holdings, Inc.

Capital Structure

Value
Debt Weight 0.20%
Debt Cost 13.55%
Equity Weight 99.80%
Equity Cost 13.55%
WACC 13.55%
Leverage 0.20%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
COKE Coca-Cola Consolidated, Inc., together with its subsidiaries, manufactures, markets, and distributes nonalcoholic beverages primarily products of The Coca-Cola Company in the United States. The company offers sparkling beverages, such as …
ACI Albertsons Companies, Inc., through its subsidiaries, engages in the operation of food and drug stores in the United States. The company's food and drug retail stores offer grocery products, general …
PRMW Primo Water Corporation provides water direct to consumers and water filtration services in North America and Europe. It offers bottled water, purified bottled water, premium spring, sparkling and flavored water, …
FIZZ National Beverage Corp., through its subsidiaries, develops, produces, markets, and sells a portfolio of sparkling waters, juices, energy drinks, and carbonated soft drinks primarily in the United States and Canada. …
LOPE Grand Canyon Education, Inc. provides education services to colleges and universities in the United States. The company's technology services include learning management system, internal administration, infrastructure, and support services; academic …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
24.98$
Current Price
24.98$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Albertsons Logo
Albertsons
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

National Beverage Logo
National Beverage
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Coca-Cola Consolidated Logo
Coca-Cola Consolidated
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Primo Water Logo
Primo Water
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Grand Canyon Education Logo
Grand Canyon Education
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Celsius Logo
Celsius
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->