The WACC of Celestica Inc (CLS.TO) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.20% | 9.45% |
| Tax rate | 26.60% - 29.10% | 27.85% |
| Cost of debt | 4.10% - 5.80% | 4.95% |
| WACC | 7.4% - 10.8% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.20% |
| Tax rate | 26.60% | 29.10% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.10% | 5.80% |
| After-tax WACC | 7.4% | 10.8% |
| Selected WACC | 9.1% | |