
Celularity Inc
NASDAQ:CELU

Intrinsic Value
The intrinsic value of one
CELU
stock under the Base Case scenario is
10.32
USD.
Compared to the current market price of 2.29 USD,
Celularity Inc
is
Undervalued by 78%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Celularity Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Celularity Inc
Balance Sheet Decomposition
Celularity Inc
Current Assets | 20.6m |
Cash & Short-Term Investments | 738k |
Receivables | 13.6m |
Other Current Assets | 6.3m |
Non-Current Assets | 112.1m |
PP&E | 72.4m |
Intangibles | 16.6m |
Other Non-Current Assets | 23.1m |
Free Cash Flow Analysis
Celularity Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Celularity Inc
Revenue
|
54.2m
USD
|
Cost of Revenue
|
-15m
USD
|
Gross Profit
|
39.2m
USD
|
Operating Expenses
|
-77.6m
USD
|
Operating Income
|
-38.4m
USD
|
Other Expenses
|
-19.5m
USD
|
Net Income
|
-57.9m
USD
|
CELU Profitability Score
Profitability Due Diligence
Celularity Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Celularity Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
CELU Solvency Score
Solvency Due Diligence
Celularity Inc's solvency score is 10/100. The higher the solvency score, the more solvent the company is.

Score
Celularity Inc's solvency score is 10/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CELU Price Targets Summary
Celularity Inc
Dividends
Current shareholder yield for CELU is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CELU
stock under the Base Case scenario is
10.32
USD.
Compared to the current market price of 2.29 USD,
Celularity Inc
is
Undervalued by 78%.