Celestica Inc
NYSE:CLS

Watchlist Manager
Celestica Inc Logo
Celestica Inc
NYSE:CLS
Watchlist
Price: 254.79 USD 0.74% Market Closed
Market Cap: 30.2B USD

Relative Value

The Relative Value of one CLS stock under the Base Case scenario is 124.87 USD. Compared to the current market price of 254.79 USD, Celestica Inc is Overvalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CLS Relative Value
Base Case
124.87 USD
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
55
Median 3Y
0.6
Median 5Y
0.2
Industry
2
Forward
2.5
vs History
0
vs Industry
28
Median 3Y
16.5
Median 5Y
15.1
Industry
25.5
Forward
45.9
vs History
0
vs Industry
23
Median 3Y
11.2
Median 5Y
6.3
Industry
16.5
vs History
9
vs Industry
22
Median 3Y
21.4
Median 5Y
19.9
Industry
22.6
vs History
0
vs Industry
9
Median 3Y
3
Median 5Y
1
Industry
2.3
vs History
0
vs Industry
54
Median 3Y
0.7
Median 5Y
0.3
Industry
2.1
Forward
2.6
vs History
0
vs Industry
30
Median 3Y
6.6
Median 5Y
3.4
Industry
8.1
vs History
0
vs Industry
31
Median 3Y
9.3
Median 5Y
5.5
Industry
15.7
Forward
32.6
vs History
0
vs Industry
29
Median 3Y
12.2
Median 5Y
9.1
Industry
19.6
Forward
35.5
vs History
0
vs Industry
23
Median 3Y
13
Median 5Y
7.7
Industry
15.8
vs History
0
vs Industry
14
Median 3Y
19.7
Median 5Y
10.6
Industry
19.1
vs History
0
vs Industry
24
Median 3Y
1.3
Median 5Y
0.6
Industry
1.8

Multiples Across Competitors

CLS Competitors Multiples
Celestica Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Celestica Inc
NYSE:CLS
40.5B USD 2.8 54.5 34.8 43
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.4T CNY 2.2 57.7 49.1 49.1
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.1T TWD 0.4 16.8 8.8 12.5
CH
TE Connectivity Ltd
NYSE:TEL
64.7B USD 3.9 44.4 17.1 21.5
US
Jabil Inc
NYSE:JBL
25B USD 0.9 43.4 12.4 19.5
SG
Flex Ltd
NASDAQ:FLEX
22.3B USD 0.9 25 11.9 16.9
CN
Goertek Inc
SZSE:002241
120.7B CNY 1.2 42.3 44.7 44.7
KY
Fabrinet
NYSE:FN
13.9B USD 4.1 41.8 34.2 39.8
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 780.4 48.2 100.5
US
Fabrinet
SWB:FAN
7.3B EUR 2.5 25.6 20.1 23.4
CN
Wingtech Technology Co Ltd
SSE:600745
60.9B CNY 0.9 -24.4 -55.6 -57.6
P/E Multiple
Earnings Growth PEG
CA
Celestica Inc
NYSE:CLS
Average P/E: 113.2
54.5
29%
1.9
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
57.7
32%
1.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
16.8
19%
0.9
CH
TE Connectivity Ltd
NYSE:TEL
44.4
0%
N/A
US
Jabil Inc
NYSE:JBL
43.4
-1%
N/A
SG
Flex Ltd
NASDAQ:FLEX
25
20%
1.3
CN
Goertek Inc
SZSE:002241
42.3
21%
2
KY
Fabrinet
NYSE:FN
41.8
24%
1.7
TW
FIH Mobile Ltd
F:FW3
780.4
N/A N/A
US
F
Fabrinet
SWB:FAN
25.6
24%
1.1
CN
Wingtech Technology Co Ltd
SSE:600745
Negative Multiple: -24.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Celestica Inc
NYSE:CLS
Average EV/EBITDA: 28.1
34.8
17%
2
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
49.1
26%
1.9
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
8.8
17%
0.5
CH
TE Connectivity Ltd
NYSE:TEL
17.1
9%
1.9
US
Jabil Inc
NYSE:JBL
12.4
9%
1.4
SG
Flex Ltd
NASDAQ:FLEX
11.9
11%
1.1
CN
Goertek Inc
SZSE:002241
44.7
38%
1.2
KY
Fabrinet
NYSE:FN
34.2
23%
1.5
TW
FIH Mobile Ltd
F:FW3
48.2
N/A N/A
US
F
Fabrinet
SWB:FAN
20.1
23%
0.9
CN
Wingtech Technology Co Ltd
SSE:600745
Negative Multiple: -55.6
89%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Celestica Inc
NYSE:CLS
Average EV/EBIT: 37.1
43
29%
1.5
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
49.1
33%
1.5
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
12.5
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
21.5
11%
2
US
Jabil Inc
NYSE:JBL
19.5
11%
1.8
SG
Flex Ltd
NASDAQ:FLEX
16.9
15%
1.1
CN
Goertek Inc
SZSE:002241
44.7
19%
2.4
KY
Fabrinet
NYSE:FN
39.8
23%
1.7
TW
FIH Mobile Ltd
F:FW3
100.5
N/A N/A
US
F
Fabrinet
SWB:FAN
23.4
23%
1
CN
Wingtech Technology Co Ltd
SSE:600745
Negative Multiple: -57.6
60%
N/A