CLS.TO
Celestica Inc
Price:  
220.38 
CAD
Volume:  
301,664.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLS.TO Intrinsic Value

-23.50 %
Upside

What is the intrinsic value of CLS.TO?

As of 2025-07-12, the Intrinsic Value of Celestica Inc (CLS.TO) is 168.65 CAD. This CLS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.38 CAD, the upside of Celestica Inc is -23.50%.

The range of the Intrinsic Value is 115.09 - 307.28 CAD

Is CLS.TO undervalued or overvalued?

Based on its market price of 220.38 CAD and our intrinsic valuation, Celestica Inc (CLS.TO) is overvalued by 23.50%.

220.38 CAD
Stock Price
168.65 CAD
Intrinsic Value
Intrinsic Value Details

CLS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 115.09 - 307.28 168.65 -23.5%
DCF (Growth 10y) 187.27 - 478.97 269.18 22.1%
DCF (EBITDA 5y) 181.91 - 247.10 216.08 -2.0%
DCF (EBITDA 10y) 225.65 - 331.36 276.83 25.6%
Fair Value 124.31 - 124.31 124.31 -43.59%
P/E 114.52 - 146.72 133.84 -39.3%
EV/EBITDA 79.78 - 117.29 94.92 -56.9%
EPV 31.49 - 47.45 39.47 -82.1%
DDM - Stable 40.17 - 129.93 85.05 -61.4%
DDM - Multi 136.45 - 353.92 198.27 -10.0%

CLS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,467.11
Beta 3.32
Outstanding shares (mil) 115.56
Enterprise Value (mil) 26,336.00
Market risk premium 5.10%
Cost of Equity 9.55%
Cost of Debt 5.41%
WACC 9.33%