
Celestica Inc
TSX:CLS

Intrinsic Value
The intrinsic value of one
CLS
stock under the Base Case scenario is
124.21
CAD.
Compared to the current market price of 165.52 CAD,
Celestica Inc
is
Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Celestica Inc
Fundamental Analysis

Celestica’s reliance on cyclical end markets, particularly aerospace and industrial, could amplify revenue volatility in an economic slowdown, exposing the company to sharper demand swings than more diversified peers.
Celestica’s focus on diversified, high-value segments like aerospace, defense, and healthcare can drive steadier revenue streams and higher margins as these markets grow and require more technically complex services.

Revenue & Expenses Breakdown
Celestica Inc
Balance Sheet Decomposition
Celestica Inc
Current Assets | 4.4B |
Cash & Short-Term Investments | 303m |
Receivables | 2.1B |
Other Current Assets | 1.9B |
Non-Current Assets | 1.5B |
PP&E | 661.1m |
Intangibles | 638m |
Other Non-Current Assets | 159.3m |
Free Cash Flow Analysis
Celestica Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Celestica Inc
Revenue
|
10.1B
USD
|
Cost of Revenue
|
-9B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-486.7m
USD
|
Operating Income
|
598.8m
USD
|
Other Expenses
|
-176.4m
USD
|
Net Income
|
422.4m
USD
|
CLS Profitability Score
Profitability Due Diligence
Celestica Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Celestica Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
CLS Solvency Score
Solvency Due Diligence
Celestica Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Celestica Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLS Price Targets Summary
Celestica Inc
According to Wall Street analysts, the average 1-year price target for
CLS
is 134.13 CAD
with a low forecast of 121.2 CAD and a high forecast of 157.5 CAD.
Dividends
Current shareholder yield for CLS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CLS
stock under the Base Case scenario is
124.21
CAD.
Compared to the current market price of 165.52 CAD,
Celestica Inc
is
Overvalued by 25%.