|
Market Closed -
Toronto S.E.
01:00:00 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 361.92 CAD | +4.77% |
|
+25.48% | -10.86% |
| 11-13 | TSX falls as gold hits lowest level in more than one year | RE |
| 11-12 | TSX slips as falling gold weighs on miners; tech gains limit losses | RE |
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 | 32,013 | - | - |
| Change | - | -0.92% | 154.09% | 206.67% | 217.52% | -6.02% | - | - |
| Enterprise Value (EV) 1 | 1,790 | 1,788 | 3,911 | 11,102 | 34,245 | 28,852 | 29,761 | 28,396 |
| Change | - | -0.09% | 118.67% | 183.88% | 208.47% | -15.75% | 3.15% | -4.59% |
| P/E | 13.6x | 9.56x | 14.5x | 25.5x | 41.4x | 21.8x | 11.7x | 8.65x |
| PBR | - | - | - | 5.77x | 15.4x | 4.6x | 3.35x | 2.38x |
| PEG | - | 0.2x | 0.2x | 0.3x | 0.4x | 0.3x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.25x | 0.19x | 0.44x | 1.11x | 2.75x | 1.52x | 0.8x | 0.57x |
| EV / Revenue | 0.32x | 0.25x | 0.49x | 1.15x | 2.76x | 1.37x | 0.74x | 0.5x |
| EV / EBITDA | 5.35x | 3.87x | 7.07x | 15.1x | 32.2x | 14.9x | 7.61x | 4.96x |
| EV / EBIT | 7.65x | 5x | 8.78x | 17.8x | 36.9x | 16.3x | 8.25x | 5.6x |
| EV / FCF | 10.3x | 9.46x | 12.8x | 42.5x | 75.1x | 61.1x | -166x | 26.2x |
| FCF Yield | 9.75% | 10.6% | 7.79% | 2.35% | 1.33% | 1.64% | -0.6% | 3.81% |
| 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 | 21,038 | 40,208 | 56,330 |
| EBITDA 1 | 334.7 | 462.7 | 553.2 | 735.7 | 1,063 | 1,936 | 3,909 | 5,728 |
| EBIT 1 | 233.9 | 358 | 445.2 | 622.6 | 927 | 1,771 | 3,609 | 5,073 |
| Net income 1 | 103.9 | 145.5 | 244.6 | 428 | 832.5 | 1,401 | 2,730 | 3,785 |
| Net Debt 1 | 400.4 | 411.6 | 412.4 | 373.4 | 180.9 | -3,161 | -2,252 | -3,617 |
| Reference price 2 | 11.14 | 11.28 | 29.39 | 92.20 | 296.12 | 253.85 | 253.85 | 253.85 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.82x | 1.37x | 14.9x | -.--% | 32.01B | |
| 29.65x | 5.62x | 16.76x | 0.65% | 197B | |
| 30.5x | 11.06x | 19.83x | 0.89% | 114B | |
| 42.5x | 5.57x | 18.9x | 0.95% | 103B | |
| 12.67x | 0.28x | 6.17x | 3.96% | 102B | |
| 16.77x | 2.95x | 10.92x | 1.42% | 62.45B | |
| 19.56x | 1.06x | 12.08x | 0.69% | 61.35B | |
| 23.8x | 3.98x | 12.73x | 1.35% | 59.1B | |
| 39.18x | 4.6x | 19.66x | 0.32% | 48.95B | |
| 456.11x | 102.38x | 344.73x | - | 42.47B | |
| Average | 69.26x | 13.89x | 47.67x | 1.14% | 82B | |
| Weighted average by Cap. | 49.42x | 9.82x | 32.11x | 1.23% |
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
