The Discounted Cash Flow (DCF) valuation of Celestica Inc (CLS.TO) is 198.30 CAD. With the latest stock price at 63.90 CAD, the upside of Celestica Inc based on DCF is 210.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.5% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 120.03 - 559.25 | 198.30 |
| Upside | 87.8% - 775.2% | 210.3% |