Tearsheet

Celsius (CELH)


Market Price (12/18/2025): $40.805 | Market Cap: $10.5 Bil
Sector: Consumer Staples | Industry: Soft Drinks & Non-alcoholic Beverages

Celsius (CELH)


Market Price (12/18/2025): $40.805
Market Cap: $10.5 Bil
Sector: Consumer Staples
Industry: Soft Drinks & Non-alcoholic Beverages

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 55%
Weak multi-year price returns
2Y Excs Rtn is -64%, 3Y Excs Rtn is -62%
Expensive valuation multiples
P/SPrice/Sales ratio is 7.0x, P/EBITPrice/EBIT or Price/(Operating Income) ratio is 185x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 27x, P/EPrice/Earnings or Price/(Net Income) is 230x
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 26%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 25%
  Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -3.7%
2 Megatrend and thematic drivers
Megatrends include Health & Wellness Trends. Themes include Functional Foods & Beverages.
  Key risks
CELH key risks include [1] its critical dependence on the PepsiCo distribution partnership, Show more.
0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 55%
1 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 26%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 25%
2 Megatrend and thematic drivers
Megatrends include Health & Wellness Trends. Themes include Functional Foods & Beverages.
3 Weak multi-year price returns
2Y Excs Rtn is -64%, 3Y Excs Rtn is -62%
4 Expensive valuation multiples
P/SPrice/Sales ratio is 7.0x, P/EBITPrice/EBIT or Price/(Operating Income) ratio is 185x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 27x, P/EPrice/Earnings or Price/(Net Income) is 230x
5 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -3.7%
6 Key risks
CELH key risks include [1] its critical dependence on the PepsiCo distribution partnership, Show more.

Valuation, Metrics & Events

CELH Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are the key points for why Celsius (CELH) stock moved by approximately -35.1% from August 31, 2025, to December 18, 2025:

1. Significant Q3 2025 Net Loss and Missed EPS Estimates
Celsius Holdings reported a net loss of $61.0 million for the third quarter of 2025, a substantial decrease compared to a net income of $6.4 million in the same period last year. The diluted earnings per share (EPS) for the quarter was $(0.27), which missed the analyst estimate of $0.20.

2. High Distributor Termination Costs
The company incurred $246.7 million in distributor termination costs during the third quarter of 2025. These costs were associated with the transition of a significant portion of the Alani Nu brand's distribution to the PepsiCo system in the U.S. and Canada.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
CELH Return942%48%40%57%-52%64%2580%
Peers Return
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
CELH Win Rate83%75%50%50%25%58% 
Peers Win Rate 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
CELH Max Drawdown-33%-15%-46%-22%-53%-19% 
Peers Max Drawdown 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: KO, PEP, MNST, HLF, BYLT. See CELH Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventCELHS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-62.5%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven166.9%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven189 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-51.5%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven106.4%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven63 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-52.8%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven111.9%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven439 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-99.3%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven14100.0%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven466 days1480 days

Compare to KO, PEP, MNST, HLF, BYLT


In The Past

Celsius's stock fell -62.5% during the 2022 Inflation Shock from a high on 11/5/2021. A -62.5% loss requires a 166.9% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Celsius (CELH)

Better Bets than Celsius (CELH)

Latest Trefis Analyses

Trade Ideas

Select past ideas related to CELH. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BF-B_11302025_Dip_Buyer_ValueBuy11302025BF-BBrown-FormanDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
5.8%5.8%0.0%
CPB_11302025_Dip_Buyer_ValueBuy11302025CPBCampbell'sDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-5.9%-5.9%-7.5%
ENR_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025ENREnergizerDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
15.4%15.4%-5.3%
FLO_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FLOFlowers FoodsDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
6.7%6.7%-1.6%
CLX_11142025_Dip_Buyer_FCFYield11142025CLXCloroxDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-3.7%-3.7%-5.1%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BF-B_11302025_Dip_Buyer_ValueBuy11302025BF-BBrown-FormanDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
5.8%5.8%0.0%
CPB_11302025_Dip_Buyer_ValueBuy11302025CPBCampbell'sDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-5.9%-5.9%-7.5%
ENR_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025ENREnergizerDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
15.4%15.4%-5.3%
FLO_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FLOFlowers FoodsDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
6.7%6.7%-1.6%
CLX_11142025_Dip_Buyer_FCFYield11142025CLXCloroxDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-3.7%-3.7%-5.1%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Celsius

Peers to compare with:

Financials

CELHKOPEPMNSTHLFBYLTMedian
NameCelsius Coca-ColaPepsiCo Monster .HerbalifeElite Pe. 
Mkt Price40.8370.67150.0874.3314.30-70.67
Mkt Cap10.5304.1205.572.61.5-72.6
Rev LTM2,12647,66392,3667,9754,96206,469
Op Inc LTM34314,91412,1932,258488-21,373
FCF LTM5245,5706,7881,945217-01,234
FCF 3Y Avg2506,3846,6451,642190-1946
CFO LTM5557,60311,7552,180305-01,368
CFO 3Y Avg2738,33511,9741,888310-11,099

Growth & Margins

CELHKOPEPMNSTHLFBYLTMedian
NameCelsius Coca-ColaPepsiCo Monster .HerbalifeElite Pe. 
Rev Chg LTM55.1%2.8%0.5%7.6%-0.8%-100.0%1.6%
Rev Chg 3Y Avg57.5%4.0%3.4%8.6%-2.4%44.4%6.3%
Rev Chg Q172.9%5.1%2.7%16.8%2.7%-5.1%
QoQ Delta Rev Chg LTM27.6%1.3%0.7%4.1%0.7%-1.3%
Op Mgn LTM16.1%31.3%13.2%28.3%9.8%-16.1%
Op Mgn 3Y Avg16.1%29.7%13.8%27.6%8.1%-16.1%
QoQ Delta Op Mgn LTM5.7%0.7%-0.3%1.4%-0.1%-0.7%
CFO/Rev LTM26.1%16.0%12.7%27.3%6.1%-16.0%
CFO/Rev 3Y Avg15.5%18.1%13.0%25.3%6.2%-15.5%
FCF/Rev LTM24.6%11.7%7.3%24.4%4.4%-11.7%
FCF/Rev 3Y Avg14.0%13.9%7.2%22.0%3.8%-13.9%

Valuation

CELHKOPEPMNSTHLFBYLTMedian
NameCelsius Coca-ColaPepsiCo Monster .HerbalifeElite Pe. 
Mkt Cap10.5304.1205.572.61.5-72.6
P/S7.06.02.18.20.2-6.0
P/EBIT184.716.319.029.01.8-19.0
P/E230.221.926.638.12.7-26.6
P/CFO26.737.516.430.12.9-26.7
Total Yield0.4%7.5%7.7%2.6%36.8%-7.5%
Dividend Yield0.0%3.0%3.9%0.0%0.0%-0.0%
FCF Yield 3Y Avg2.1%2.4%3.1%2.9%20.7%-2.9%
D/E0.10.20.00.02.5-0.1
Net D/E0.00.10.0-0.02.2-0.0

Returns

CELHKOPEPMNSTHLFBYLTMedian
NameCelsius Coca-ColaPepsiCo Monster .HerbalifeElite Pe. 
1M Rtn1.7%0.7%2.5%3.5%62.5%-2.5%
3M Rtn-27.5%6.2%7.3%11.7%53.6%-7.3%
6M Rtn-7.4%3.6%18.6%17.6%76.8%-17.6%
12M Rtn39.6%14.8%-0.0%43.1%100.8%-39.6%
3Y Rtn12.6%23.3%-8.1%47.5%1.9%-12.6%
1M Excs Rtn0.9%-0.0%1.8%2.7%61.8%-1.8%
3M Excs Rtn-27.4%5.7%6.3%13.6%52.7%-6.3%
6M Excs Rtn-19.7%-8.8%6.2%5.3%64.4%-5.3%
12M Excs Rtn17.4%4.2%-12.3%29.8%80.1%-17.4%
3Y Excs Rtn-62.2%-47.5%-78.4%-21.0%-58.4%--58.4%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Single Segment1,31865431413175
Total1,31865431413175


Net Income by Segment
$ Mil20242023202220212020
Single Segment227    
Total227    


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity17,226,968
Short Interest: % Change Since 111520257.0%
Average Daily Volume6,890,456
Days-to-Cover Short Interest2.50
Basic Shares Quantity257,778,000
Short % of Basic Shares6.7%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/6/2025-24.8%-25.1%-26.1%
8/7/202517.3%31.2%36.6%
5/6/20254.8%10.1%18.3%
2/20/202527.8%1.8%29.0%
11/6/2024-5.3%-15.0%-12.1%
8/6/2024-2.3%-8.0%-21.7%
11/7/2023-1.5%-8.2%-13.1%
8/8/202320.4%27.5%43.2%
...
SUMMARY STATS   
# Positive857
# Negative697
Median Positive9.8%27.5%35.7%
Median Negative-5.5%-12.8%-13.1%
Max Positive27.8%41.8%59.8%
Max Negative-24.8%-25.8%-35.1%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251107202510-Q 9/30/2025
6302025808202510-Q 6/30/2025
3312025506202510-Q 3/31/2025
12312024303202510-K 12/31/2024
93020241106202410-Q 9/30/2024
6302024806202410-Q 6/30/2024
3312024507202410-Q 3/31/2024
12312023229202410-K 12/31/2023
93020231107202310-Q 9/30/2023
6302023808202310-Q 6/30/2023
3312023509202310-Q 3/31/2023
12312022301202310-K 12/31/2022
93020221109202210-Q 9/30/2022
6302022809202210-Q 6/30/2022
3312022510202210-Q 3/31/2022
12312021316202210-K 12/31/2021