As of 2025-01-13, the Intrinsic Value of Celestica Inc (CLS.TO) is
114.57 CAD. This CLS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 149.55 CAD, the upside of Celestica Inc is
-23.40%.
The range of the Intrinsic Value is 87.88 - 164.05 CAD
114.57 CAD
Intrinsic Value
CLS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.88 - 164.05 |
114.57 |
-23.4% |
| DCF (Growth 10y) |
120.26 - 212.53 |
152.90 |
2.2% |
| DCF (EBITDA 5y) |
137.86 - 236.61 |
179.79 |
20.2% |
| DCF (EBITDA 10y) |
158.34 - 271.70 |
205.28 |
37.3% |
| Fair Value |
116.88 - 116.88 |
116.88 |
-21.85% |
| P/E |
80.64 - 135.02 |
107.61 |
-28.0% |
| EV/EBITDA |
64.96 - 123.85 |
91.61 |
-38.7% |
| EPV |
24.57 - 34.31 |
29.44 |
-80.3% |
| DDM - Stable |
31.48 - 73.78 |
52.63 |
-64.8% |
| DDM - Multi |
81.65 - 150.15 |
105.92 |
-29.2% |
CLS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,401.64 |
| Beta |
2.38 |
| Outstanding shares (mil) |
116.36 |
| Enterprise Value (mil) |
18,184.18 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.05% |
| Cost of Debt |
4.95% |
| WACC |
9.65% |