Previous Close | $45.09 |
Intrinsic Value | $303.43 |
Upside potential | +573% |
Data is not available at this time.
Celsius Holdings, Inc. operates in the rapidly growing functional energy drink sector, leveraging its proprietary thermogenic formula to differentiate itself from traditional energy drink competitors. The company generates revenue primarily through the sale of its branded beverages, distributed via retail channels, e-commerce, and partnerships with fitness-oriented retailers. Celsius has carved a niche by targeting health-conscious consumers, positioning its products as fitness-enhancing, metabolism-boosting alternatives to conventional high-sugar energy drinks. Its strategic collaborations, including a notable distribution agreement with PepsiCo, have significantly expanded its market reach and shelf presence. The brand’s emphasis on science-backed formulations and alignment with active lifestyles has helped it capture market share in a competitive industry dominated by legacy players. Celsius’s growth is further supported by increasing consumer demand for functional beverages that offer perceived health benefits beyond mere energy stimulation. The company’s ability to sustain innovation and brand loyalty will be critical as it navigates an increasingly crowded market.
Celsius reported robust revenue of $1.36 billion for FY 2024, reflecting strong demand for its energy drinks. Net income stood at $145.1 million, with diluted EPS of $0.61, indicating healthy profitability. Operating cash flow was $262.9 million, underscoring efficient cash generation, while capital expenditures were modest at $23.4 million, suggesting disciplined reinvestment. The company’s margin profile benefits from premium pricing and scalable distribution.
The company demonstrates solid earnings power, with net income margins around 10.7%, supported by effective cost management and revenue growth. Capital efficiency is evident in its high operating cash flow conversion, which funds growth initiatives without excessive leverage. Celsius’s asset-light model and partnership-driven distribution enhance returns on invested capital, though scalability amid rising competition remains a focus area.
Celsius maintains a strong balance sheet, with $890.2 million in cash and equivalents against minimal total debt of $20.3 million, providing ample liquidity. The low leverage ratio and high cash reserves position the company to pursue strategic investments or weather potential market downturns. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability.
Revenue growth has been driven by expanding distribution and consumer adoption, though future trends may hinge on sustaining innovation. The company initiated a dividend of $0.12 per share, signaling confidence in cash flow stability. However, the payout ratio remains low, prioritizing reinvestment for growth over aggressive shareholder returns at this stage.
Celsius trades at a premium valuation, reflecting investor optimism about its growth trajectory and market positioning. The stock’s pricing assumes continued execution in expanding its product lineup and distribution footprint. Market expectations are high, with little room for missteps given competitive pressures in the energy drink sector.
Celsius’s key advantages include its differentiated product formulation, strong brand equity, and strategic PepsiCo partnership. The outlook remains positive, with growth opportunities in international markets and product diversification. However, maintaining momentum requires navigating supply chain dynamics and evolving consumer preferences. Execution risks persist, but the company is well-positioned to capitalize on the functional beverage trend.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |