CLS.TO
Celestica Inc
Price:  
73.74 
CAD
Volume:  
472,372.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLS.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Celestica Inc (CLS.TO) is 148.62 CAD. This CLS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.74 CAD, the upside of Celestica Inc is %.

The range of the Intrinsic Value is 96.88 - 317.28 CAD

73.74 CAD
Stock Price
148.62 CAD
Intrinsic Value
Intrinsic Value Details

CLS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.88 - 317.28 148.62 101.6%
DCF (Growth 10y) 164.56 - 514.44 247.21 235.2%
DCF (EBITDA 5y) 120.40 - 162.46 141.54 91.9%
DCF (EBITDA 10y) 158.72 - 224.35 190.01 157.7%
Fair Value 92.12 - 92.12 92.12 24.93%
P/E 58.92 - 84.16 72.13 -2.2%
EV/EBITDA 51.91 - 68.55 61.27 -16.9%
EPV 29.41 - 42.95 36.18 -50.9%
DDM - Stable 36.51 - 139.14 87.83 19.1%
DDM - Multi 111.90 - 338.74 169.12 129.3%

CLS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,760.09
Beta 0.81
Outstanding shares (mil) 118.80
Enterprise Value (mil) 9,474.18
Market risk premium 5.10%
Cost of Equity 8.22%
Cost of Debt 5.13%
WACC 7.71%