|
Market Closed -
Toronto S.E.
20:00:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 420.54 CAD | +8.29% |
|
-1.80% | +3.58% |
| 10-28 | TSX hits one-week high as tech rallies, BoC raises rates | RE |
| 10-28 | UBS Adjusts Price Target on Celestica to $453 From $430, Maintains Buy Rating | MT |
Company Valuation: Celestica Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,390 | 1,377 | 3,498 | 10,728 | 34,064 | 37,787 | - | - |
| Change | - | -0.92% | 154.09% | 206.67% | 217.52% | 10.93% | - | - |
| Enterprise Value (EV) 1 | 1,790 | 1,788 | 3,911 | 11,102 | 34,245 | 34,631 | 35,600 | 34,364 |
| Change | - | -0.09% | 118.67% | 183.88% | 208.47% | 1.13% | 2.8% | -3.47% |
| P/E | 13.6x | 9.56x | 14.5x | 25.5x | 41.4x | 25.8x | 13.8x | 10.2x |
| PBR | - | - | - | 5.77x | 15.4x | 5.43x | 3.94x | 2.77x |
| PEG | - | 0.2x | 0.2x | 0.3x | 0.4x | 0.4x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.25x | 0.19x | 0.44x | 1.11x | 2.75x | 1.8x | 0.94x | 0.68x |
| EV / Revenue | 0.32x | 0.25x | 0.49x | 1.15x | 2.76x | 1.65x | 0.89x | 0.62x |
| EV / EBITDA | 5.35x | 3.87x | 7.07x | 15.1x | 32.2x | 18x | 9.4x | 6.17x |
| EV / EBIT | 7.65x | 5x | 8.78x | 17.8x | 36.9x | 19.5x | 9.74x | 6.78x |
| EV / FCF | 10.3x | 9.46x | 12.8x | 42.5x | 75.1x | 72.9x | 639x | 32x |
| FCF Yield | 9.75% | 10.6% | 7.79% | 2.35% | 1.33% | 1.37% | 0.16% | 3.12% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.82 | 1.18 | 2.03 | 3.61 | 7.16 | 11.63 | 21.76 | 29.34 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,635 | 7,250 | 7,961 | 9,646 | 12,391 | 21,047 | 40,182 | 55,859 |
| EBITDA 1 | 334.7 | 462.7 | 553.2 | 735.7 | 1,063 | 1,927 | 3,789 | 5,565 |
| EBIT 1 | 233.9 | 358 | 445.2 | 622.6 | 927 | 1,773 | 3,654 | 5,070 |
| Net income 1 | 103.9 | 145.5 | 244.6 | 428 | 832.5 | 1,401 | 2,750 | 3,689 |
| Net Debt 1 | 400.4 | 411.6 | 412.4 | 373.4 | 180.9 | -3,156 | -2,187 | -3,423 |
| Reference price 2 | 11.14 | 11.28 | 29.39 | 92.20 | 296.12 | 299.63 | 299.63 | 299.63 |
| Nbr of stocks (in thousands) | 124,712 | 122,107 | 119,041 | 116,360 | 115,037 | 126,112 | - | - |
| Announcement Date | 26/01/22 | 25/01/23 | 29/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.75x | 1.65x | 17.97x | -.--% | 37.79B | |
| 31.61x | 5.92x | 17.63x | 0.63% | 200B | |
| 33.89x | 12.07x | 22x | 0.81% | 121B | |
| 48.31x | 6.1x | 20.62x | 0.88% | 113B | |
| 13.5x | 0.31x | 6.8x | 3.73% | 109B | |
| 32.63x | 5.34x | 17.54x | 1.05% | 77.1B | |
| 58.14x | 6.79x | 29.66x | 0.2% | 71.61B | |
| 20.34x | 3.4x | 13x | 1.32% | 63.61B | |
| 17.85x | 1.05x | 11.86x | 0.7% | 60.07B | |
| 16.72x | 5.91x | 12.01x | 0.76% | 53.7B | |
| Average | 29.87x | 4.85x | 16.91x | 1.01% | 90.66B | |
| Weighted average by Cap. | 31.18x | 5.43x | 17.21x | 1.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CLS Stock
- Valuation Celestica Inc.
Select your edition
All financial news and data tailored to specific country editions
