Valuation Celestica Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-15 EDT			5-day change	1st Jan Change
470.76 ^CAD	-2.95%		-7.70%	+15.95%

07-07	Canadian General Investments has positive half-year returns	AN
07-06	Celestica Inc. Announces Executive Changes	CI

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	38,529	-	-
Change	-	-0.92%	154.09%	206.67%	217.52%	13.11%	-	-
Enterprise Value (EV) ¹	1,790	1,788	3,911	11,102	34,245	38,614	38,155	37,090
Change	-	-0.09%	118.67%	183.88%	208.47%	12.76%	-1.19%	-2.79%
P/E	13.6x	9.56x	14.5x	25.5x	41.4x	36.4x	22.7x	17.8x
PBR	-	-	-	5.77x	15.4x	12.2x	7.76x	5.54x
PEG	-	0.2x	0.2x	0.3x	0.4x	1.3x	0.4x	0.7x
Capitalization / Revenue	0.25x	0.19x	0.44x	1.11x	2.75x	2.01x	1.43x	1.14x
EV / Revenue	0.32x	0.25x	0.49x	1.15x	2.76x	2.01x	1.41x	1.09x
EV / EBITDA	5.35x	3.87x	7.07x	15.1x	32.2x	22.2x	14.4x	11x
EV / EBIT	7.65x	5x	8.78x	17.8x	36.9x	24.9x	16.8x	13x
EV / FCF	10.3x	9.46x	12.8x	42.5x	75.1x	72.7x	94.4x	33.4x
FCF Yield	9.75%	10.6%	7.79%	2.35%	1.33%	1.37%	1.06%	3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.82	1.18	2.03	3.61	7.16	9.208	14.74	18.78
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,635	7,250	7,961	9,646	12,391	19,192	27,020	33,883
EBITDA ¹	334.7	462.7	553.2	735.7	1,063	1,737	2,650	3,375
EBIT ¹	233.9	358	445.2	622.6	927	1,553	2,274	2,855
Net income ¹	103.9	145.5	244.6	428	832.5	1,065	1,660	2,220
Net Debt ¹	400.4	411.6	412.4	373.4	180.9	84.54	-374	-1,439
Reference price ²	11.14	11.28	29.39	92.20	296.12	335.11	335.11	335.11
Nbr of stocks (in thousands)	124,712	122,107	119,041	116,360	115,037	114,973	-	-
Announcement Date	1/26/22	1/25/23	1/29/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CELESTICA INC.	37.48x	2.07x	22.9x	-.--%	39.68B
AMPHENOL CORPORATION	34.1x	6.13x	18.99x	0.64%	195B
EOPTOLINK TECHNOLOGY INC., LTD.	35.31x	14.06x	29.6x	0.33%	117B
HON HAI PRECISION INDUSTRY CO., LTD.	13.52x	0.29x	6.61x	3.78%	103B
MURATA MANUFACTURING CO., LTD.	49.63x	7.89x	25.75x	0.76%	102B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.6x	1.24x	13.85x	0.52%	69.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	69.22x	6.73x	32.69x	0.24%	62.4B
COHERENT CORP.	76.64x	9.08x	38.54x	0.01%	60.8B
TE CONNECTIVITY PLC	18.74x	3.2x	12.08x	1.47%	58.67B
YAGEO CORPORATION	41.82x	9.24x	28.25x	0.93%	49.78B
Average	39.81x	5.99x	22.93x	0.87%	85.82B
Weighted average by Cap.	37.75x	6.37x	21.97x	0.95%