CLS.TO
Celestica Inc
Price:  
334.53 
CAD
Volume:  
301,664.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLS.TO Intrinsic Value

-56.30 %
Upside

What is the intrinsic value of CLS.TO?

As of 2025-09-15, the Intrinsic Value of Celestica Inc (CLS.TO) is 146.21 CAD. This CLS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 334.53 CAD, the upside of Celestica Inc is -56.30%.

The range of the Intrinsic Value is 110.60 - 214.53 CAD

Is CLS.TO undervalued or overvalued?

Based on its market price of 334.53 CAD and our intrinsic valuation, Celestica Inc (CLS.TO) is overvalued by 56.30%.

334.53 CAD
Stock Price
146.21 CAD
Intrinsic Value
Intrinsic Value Details

CLS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.60 - 214.53 146.21 -56.3%
DCF (Growth 10y) 194.18 - 365.01 253.10 -24.3%
DCF (EBITDA 5y) 214.51 - 266.35 241.98 -27.7%
DCF (EBITDA 10y) 283.83 - 378.40 330.60 -1.2%
Fair Value 162.02 - 162.02 162.02 -51.57%
P/E 124.98 - 251.58 190.61 -43.0%
EV/EBITDA 85.73 - 133.01 111.16 -66.8%
EPV 30.04 - 39.79 34.91 -89.6%
DDM - Stable 47.63 - 115.94 81.78 -75.6%
DDM - Multi 141.65 - 270.52 186.21 -44.3%

CLS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 38,480.98
Beta 2.74
Outstanding shares (mil) 115.03
Enterprise Value (mil) 39,258.30
Market risk premium 5.10%
Cost of Equity 10.78%
Cost of Debt 5.41%
WACC 10.59%