Fair value (multi-method)
Four independent methods triangulate what CLS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$8,781.87
Method range
$27.22 – $8,781.87
median $294.50
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $8,781.87 | +2,262.56% |
| Exit multiple | $129.99 | -65.03% |
| Analyst target | $459.00 | +23.48% |
| Graham number | $27.22 | -92.68% |
- Forward DCF$8,781.87
- Exit multiple$129.99
- Analyst target$459.00
- Graham number$27.22
Stock price
$371.71
FCF / share (TTM)
$1.10
3Y FCF CAGR
30.6%
Fair value @ hist. growth
$84.36
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
53.5%
per year over your projection horizon
Margin of safety -340.6% vs hist-growth DCF
Historical 3Y CAGR
30.6%
Your model implies
53.5%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 31% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.0% | 49.5% | 48.7% | 47.8% | 46.9% | 45.9% |
| 11.0% | 52.2% | 51.5% | 50.7% | 49.9% | 49.1% |
| 12.0% | 54.8% | 54.2% | 53.5% | 52.7% | 52.0% |
| 13.0% | 57.3% | 56.7% | 56.1% | 55.4% | 54.7% |
| 14.0% | 59.7% | 59.2% | 58.6% | 58.0% | 57.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$320M
Total debt − cash
Beta
1.48
Vs market benchmark
Frequently asked questions
Celestica (CLS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation