CELESTICA INC (CLS)
Printed Circuit Boards · Technology · $42.8B
Intrinsic Value (Consensus)
$124.31
Current Price
$372.59
Margin of Safety
-66.6%
66.6% Above Intrinsic Value
Value: $124
Price: $373
Valuation Model Estimates
Current Price: $372.59
DCF (Discounted Cash Flow)
$228.78
Graham Number
$55.74
Earnings Power Value
$69.51
Relative Value (P/E)
$143.20
Dividend Discount Model
Not applicable
—
Consensus Value
$124.31
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
71
Profitability
25/25
Strength
17/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Strong profitability — ROE of 38% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $7.16
- EPS (Forward)
- $8.59
- Book Value
- $19.29
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 37.6%
- Debt/Equity
- —
- Revenue Growth
- 28.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance