The WACC of Celestica Inc (CLS.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 10.00% | 8.10% |
| Tax rate | 26.60% - 29.10% | 27.85% |
| Cost of debt | 4.10% - 5.80% | 4.95% |
| WACC | 6.0% - 9.6% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.6 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 10.00% |
| Tax rate | 26.60% | 29.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.10% | 5.80% |
| After-tax WACC | 6.0% | 9.6% |
| Selected WACC | 7.8% | |