CLS.TO
Celestica Inc
Price:  
176.11 
CAD
Volume:  
219,704.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLS.TO WACC - Weighted Average Cost of Capital

The WACC of Celestica Inc (CLS.TO) is 9.1%.

The Cost of Equity of Celestica Inc (CLS.TO) is 9.35%.
The Cost of Debt of Celestica Inc (CLS.TO) is 4.95%.

Range Selected
Cost of equity 7.70% - 11.00% 9.35%
Tax rate 26.60% - 29.10% 27.85%
Cost of debt 4.10% - 5.80% 4.95%
WACC 7.5% - 10.7% 9.1%
WACC

CLS.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.9 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 11.00%
Tax rate 26.60% 29.10%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.10% 5.80%
After-tax WACC 7.5% 10.7%
Selected WACC 9.1%