Back to CLS Overview
NYQ · Valuation Lab
CLS
Celestica, Inc.
Last$362.76
Market cap41.7B
EV/EBITDA27.0x
Intrinsic value
$1399.12
MoS +74.1% · Undervalued
Assuming 4.7% FCF margin and 60.0% Y1–5 growth.
Upside to price
EV (DCF)161.3B
Terminal share69%
Expected IV$1513.65
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 69% of EV
PV of stage FCFs49.2B
PV of terminal value112.1B
Enterprise value161.3B
Net cash / (debt)-444.2M
Equity value160.9B
Intrinsic value / share$1399.12
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 25B | 1.2B | 1.1B | 89.6% |
| Y2 | 39.9B | 1.9B | 1.5B | 80.3% |
| Y3 | 63.9B | 3B | 2.2B | 71.9% |
| Y4 | 102.2B | 4.8B | 3.1B | 64.4% |
| Y5 | 163.5B | 7.7B | 4.4B | 57.7% |
| Y6 | 214.5B | 10.1B | 5.2B | 51.7% |
| Y7 | 281.5B | 13.2B | 6.1B | 46.4% |
| Y8 | 369.3B | 17.4B | 7.2B | 41.5% |
| Y9 | 484.5B | 22.8B | 8.5B | 37.2% |
| Y10 | 635.7B | 29.9B | 10B | 33.3% |
| Terminal | — | — | 112.1B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.