The WACC of Celestica Inc (CLS.TO) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.00% | 7.75% |
| Tax rate | 26.60% - 29.10% | 27.85% |
| Cost of debt | 4.10% - 5.80% | 4.95% |
| WACC | 6.1% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.00% |
| Tax rate | 26.60% | 29.10% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.10% | 5.80% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.3% | |