The Discounted Cash Flow (DCF) valuation of Celestica Inc (CLS.TO) is 151.86 CAD. With the latest stock price at 70.64 CAD, the upside of Celestica Inc based on DCF is 115.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 96.84 - 348.00 | 151.86 |
| Upside | 37.1% - 392.6% | 115.0% |