Celsius Holdings, Inc.
$8.04B- Market cap
- $7.76B
- Debt
- +$683.93M
- Cash
- −$398.87M
Capital structure 92% equity / 8% debt · EV / Revenue 3.20x · EV / EBITDA 40.17x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: CELH stock price at discount vs SKLZ $30.66 current versus $356.35 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at SKLZ's multiple
Implied fair value · at CELH's multiple
Snapshot Sep 3, 8:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CELH FY 2025 (ended Dec 31, 2025) · SKLZ FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 92% equity / 8% debt · EV / Revenue 3.20x · EV / EBITDA 40.17x
Capital structure 94% equity / 6% debt · EV / Revenue 36.43x
CELH carries the larger enterprise value at $8.04B against $3.81B; CELH trades on the lower EV / Revenue multiple (3.20x vs 36.43x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
CELSIUS HOLDINGS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
FIRY INC. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.58x
2.28x
Net debt / EBITDA
Leverage against operating earnings
1.42x
-1.07x
Cash and equivalents
Liquid reserves on the balance sheet
$398.87M
$194.51M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
COCA COLA CO
CELH vs KO
PEPSICO INC
CELH vs PEP
Hilton Worldwide Holdings Inc.
CELH vs HLT
Monster Beverage Corp
CELH vs MNST
Unity Software Inc.
CELH vs U
AppLovin Corp
CELH vs APP
Roblox Corp
CELH vs RBLX
Duolingo, Inc.
CELH vs DUOL
TAKE TWO INTERACTIVE SOFTWARE INC
CELH vs TTWO
ELECTRONIC ARTS INC.
CELH vs EA
$683.93M
$255.18M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.