As of 2025-06-20, the Intrinsic Value of Celestica Inc (CLS.TO) is 161.11 CAD. This CLS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.74 CAD, the upside of Celestica Inc is -13.70%.
The range of the Intrinsic Value is 116.10 - 259.91 CAD
Based on its market price of 186.74 CAD and our intrinsic valuation, Celestica Inc (CLS.TO) is overvalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 116.10 - 259.91 | 161.11 | -13.7% |
| DCF (Growth 10y) | 189.00 - 403.81 | 256.75 | 37.5% |
| DCF (EBITDA 5y) | 163.70 - 224.91 | 195.89 | 4.9% |
| DCF (EBITDA 10y) | 209.36 - 299.66 | 253.79 | 35.9% |
| Fair Value | 124.13 - 124.13 | 124.13 | -33.53% |
| P/E | 111.15 - 143.45 | 130.00 | -30.4% |
| EV/EBITDA | 70.04 - 114.66 | 87.41 | -53.2% |
| EPV | 31.71 - 43.76 | 37.74 | -79.8% |
| DDM - Stable | 40.15 - 109.62 | 74.89 | -59.9% |
| DDM - Multi | 136.40 - 294.42 | 186.99 | 0.1% |
| Market Cap (mil) | 21,579.67 |
| Beta | 3.16 |
| Outstanding shares (mil) | 115.56 |
| Enterprise Value (mil) | 22,447.29 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.87% |
| Cost of Debt | 5.41% |
| WACC | 9.57% |