The Discounted Cash Flow (DCF) valuation of Celestica Inc (CLS.TO) is 200.69 CAD. With the latest stock price at 124.76 CAD, the upside of Celestica Inc based on DCF is 60.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.6% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 120.97 - 571.00 | 200.69 |
| Upside | -3.0% - 357.7% | 60.9% |