The Discounted Cash Flow (DCF) valuation of Celestica Inc (CLS.TO) is 124.97 CAD. With the latest stock price at 163.86 CAD, the upside of Celestica Inc based on DCF is -23.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.8% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 89.92 - 202.64 | 124.97 |
| Upside | -45.1% - 23.7% | -23.7% |