The WACC of Celestica Inc (CLS.TO) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.60% | 8.15% |
| Tax rate | 26.60% - 29.10% | 27.85% |
| Cost of debt | 4.40% - 5.80% | 5.10% |
| WACC | 6.3% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.60% |
| Tax rate | 26.60% | 29.10% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.40% | 5.80% |
| After-tax WACC | 6.3% | 9.0% |
| Selected WACC | 7.7% | |