Celsius Holdings Inc (CELH)

[mullimatt]

CSUH Valuation Scenarios

The following depict 3 valuation scenarios:
1) 10x Sales Multiple (high)
2) 7x Sales Multiple (medium)
3) 4x Sales Multiple (low)

Further, 4 shares structure scenarios have been presented, based on SEC filings.

1. High





2. Medium





3. Low





Share Structure Scenarios:






I always conduct multiple valuation models that allow me to determine whether a stock is trading at a discount, premium, or fair value. The wide range of possibilities allows one to consider all circumstances when making further investing decisions.