CLS.TO
Celestica Inc
Price:  
70.23 
CAD
Volume:  
472,372.00
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 7.7%.

The Cost of Equity of Celestica Inc (CLS.TO) is 8.25%.
The Cost of Debt of Celestica Inc (CLS.TO) is 5.10%.

Range Selected
Cost of equity 6.90% - 9.60% 8.25%
Tax rate 26.60% - 29.10% 27.85%
Cost of debt 4.40% - 5.80% 5.10%
WACC 6.5% - 8.9% 7.7%
WACC

CLS.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.71 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.60%
Tax rate 26.60% 29.10%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.40% 5.80%
After-tax WACC 6.5% 8.9%
Selected WACC 7.7%