|
Market Closed -
Toronto S.E.
00:20:50 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 427.53 CAD | +11.26% |
|
-2.78% | +5.30% |
| 09-03 | TSX rebounds from four-week low as mining shares rally | RE |
| 08-24 | Celestica Poised for Accelerated AI-Driven Growth in 2027, UBS Says | 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 | 35,653 | - | - |
| Change | - | -0.92% | 154.09% | 206.67% | 217.52% | 4.67% | - | - |
| Enterprise Value (EV) 1 | 1,790 | 1,788 | 3,911 | 11,102 | 34,245 | 34,683 | 34,472 | 33,459 |
| Change | - | -0.09% | 118.67% | 183.88% | 208.47% | 1.28% | -0.61% | -2.94% |
| P/E | 13.6x | 9.56x | 14.5x | 25.5x | 41.4x | 26.7x | 16x | 12.3x |
| PBR | - | - | - | 5.77x | 15.4x | 8.55x | 5.82x | 3.78x |
| PEG | - | 0.2x | 0.2x | 0.3x | 0.4x | 0.4x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.25x | 0.19x | 0.44x | 1.11x | 2.75x | 1.73x | 1.01x | 0.75x |
| EV / Revenue | 0.32x | 0.25x | 0.49x | 1.15x | 2.76x | 1.69x | 0.98x | 0.71x |
| EV / EBITDA | 5.35x | 3.87x | 7.07x | 15.1x | 32.2x | 18.2x | 10.2x | 6.95x |
| EV / EBIT | 7.65x | 5x | 8.78x | 17.8x | 36.9x | 20.2x | 11.4x | 8.19x |
| EV / FCF | 10.3x | 9.46x | 12.8x | 42.5x | 75.1x | 53.9x | 52.5x | 30.7x |
| FCF Yield | 9.75% | 10.6% | 7.79% | 2.35% | 1.33% | 1.86% | 1.91% | 3.25% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.82 | 1.18 | 2.03 | 3.61 | 7.16 | 11.61 | 19.36 | 25.22 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,635 | 7,250 | 7,961 | 9,646 | 12,391 | 20,580 | 35,151 | 47,359 |
| EBITDA 1 | 334.7 | 462.7 | 553.2 | 735.7 | 1,063 | 1,900 | 3,383 | 4,812 |
| EBIT 1 | 233.9 | 358 | 445.2 | 622.6 | 927 | 1,720 | 3,014 | 4,085 |
| Net income 1 | 103.9 | 145.5 | 244.6 | 428 | 832.5 | 1,369 | 2,379 | 3,127 |
| Net Debt 1 | 400.4 | 411.6 | 412.4 | 373.4 | 180.9 | -970.1 | -1,182 | -2,194 |
| Reference price 2 | 11.14 | 11.28 | 29.39 | 92.20 | 296.12 | 310.08 | 310.08 | 310.08 |
| Nbr of stocks (in thousands) | 124,712 | 122,107 | 119,041 | 116,360 | 115,037 | 114,982 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.71x | 1.69x | 18.25x | -.--% | 35.65B | |
| 32.53x | 6.02x | 18.44x | 0.62% | 202B | |
| 13.28x | 0.3x | 6.7x | 3.78% | 109B | |
| 24.52x | 8.6x | 18.25x | 0.51% | 79.83B | |
| 35.36x | 5.68x | 18.51x | 1.01% | 80.74B | |
| 65.48x | 6.92x | 32.35x | 0.22% | 73.22B | |
| 20.46x | 1.19x | 13.63x | 0.65% | 67.58B | |
| 35.58x | 5.03x | 18.95x | 0.02% | 51.78B | |
| 61.41x | 27.57x | 61.29x | 0.43% | 40.39B | |
| 26.36x | 6.08x | 18.6x | 1.58% | 33.09B | |
| Average | 34.17x | 6.91x | 22.50x | 0.88% | 77.41B | |
| Weighted average by Cap. | 32.52x | 5.97x | 19.93x | 1.02% |
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
