US · CLS
Celestica Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Toronto, ON M2N 6L7
- Website
- celestica.com
Price · as of 2025-12-31
$418.93
Market cap 31.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $162.64 | -61.18% |
| Intrinsic Value(DCF) | $4,315.57 | +930.14% |
| Graham-Dodd Method(GD) | $53.04 | -87.34% |
| Graham Formula(GF) | $276.17 | -34.08% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.37 | $27.14 | $0.00 | $10.99 | $16.24 |
| 2012 | $8.41 | $26.38 | $0.00 | $8.87 | $0.00 |
| 2013 | $9.90 | $29.10 | $0.00 | $10.53 | $0.00 |
| 2014 | $11.65 | $28.97 | $0.00 | $10.74 | $3.31 |
| 2015 | $10.88 | $28.59 | $0.00 | $9.02 | $3.57 |
| 2016 | $13.54 | $29.41 | $0.00 | $13.58 | $14.65 |
| 2017 | $10.94 | $28.53 | $0.00 | $13.10 | $7.12 |
| 2018 | $8.83 | $22.56 | $0.00 | $11.68 | $11.20 |
| 2019 | $6.44 | $22.94 | $0.00 | $11.52 | $0.00 |
| 2020 | $8.59 | $23.61 | $0.00 | $11.72 | $2.74 |
| 2021 | $11.65 | $24.99 | $0.00 | $13.09 | $5.10 |
| 2022 | $12.51 | $26.52 | $0.00 | $18.27 | $51.75 |
| 2023 | $46.10 | $39.94 | $177.11 | $22.24 | $35.62 |
| 2024 | $87.53 | $63.90 | $950.02 | $31.29 | $102.95 |
| 2025 | $266.98 | $162.64 | $2,175.04 | $53.04 | $276.17 |
AI valuation
Our deep-learning model estimates Celestica Inc.'s (CLS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $162.64
- Current price
- $418.93
- AI upside
- -61.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4,315.57
+930.14% upside
Graham-Dodd
$53.04
-87.34% upside
Graham Formula
$276.17
-34.08% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLS | Celestica Inc. | $418.93 | 31.94B | -61% | +930% | -87% | -34% | 36.98 | 13.91 | 2.44 | 25.12 | 36.27 | 19.07 | 11.69% | 8.64% | 6.72% | 40.53% | 39.56% | 12.62% | 0.35 | 20.35 | 1.44 | 0.82 | 0.15 | 10194.00% | 3071.00% | 5390.00% | 1.51% | 0.17 | 20.00% | 0.00% | 0.00% | 1.87% | 28.43 | 66.40 | 2.46 | 6.24 |
| CTSH | Cognizant Technology Solu… | $64.43 | 31.1B | +30% | -57% | -68% | +7% | 13.70 | 2.03 | 1.45 | 7.24 | 1544.30 | 4.70 | 33.72% | 16.72% | 10.56% | 15.16% | 14.96% | 10.97% | 0.10 | 95.38 | 2.34 | 1.74 | -0.08 | 89.00% | 695.00% | 4204.00% | 8.50% | 0.79 | 18.31% | 2.00% | 27.40% | 6.51% | 8.56 | 11.64 | 1.43 | 6.12 |
| FICO | Fair Isaac Corporation | $1,409.36 | 33.43B | -19% | -43% | -98% | -55% | 66.87 | -24.97 | 21.90 | 48.92 | 224.54 | -17.24 | 82.23% | 46.45% | 32.75% | -48.14% | 64.65% | 36.36% | -1.76 | 6.92 | 0.83 | 0.78 | 3.09 | 2978.00% | 1591.00% | 2675.00% | 1.77% | 0.92 | 66.25% | 0.00% | 0.00% | 3.24% | 50.32 | 60.44 | 23.37 | 13.26 |
| FLEX | Flex Ltd. | $63.02 | 23.3B | -37% | -70% | -68% | -80% | 20.10 | 3.37 | 0.65 | 10.51 | — | 5.08 | 8.36% | 4.53% | 3.25% | 16.23% | 14.23% | 4.57% | 0.83 | 5.36 | 1.30 | 0.67 | 1.04 | -746.00% | -228.00% | 3405.00% | 6.34% | 0.15 | 15.85% | 0.00% | 0.00% | 7.46% | 16.00 | 17.53 | 0.72 | 2.66 |
| GRMN | Garmin Ltd. | $252.83 | 48.66B | -24% | -18% | -86% | -23% | 29.52 | 5.47 | 6.78 | 22.54 | 167.02 | 6.13 | 58.74% | 25.89% | 22.96% | 19.78% | 26.02% | 16.14% | 0.02 | — | 3.63 | 2.32 | -1.02 | 1767.00% | 1506.00% | 1001.00% | 2.78% | 0.95 | 22.89% | 1.35% | 39.90% | 2.24% | 24.81 | 34.15 | 6.42 | 17.18 |
| JBL | Jabil Inc. | $264.99 | 28.31B | -50% | -67% | -88% | -75% | 35.59 | 15.46 | 0.78 | 13.71 | — | 58.61 | 8.88% | 3.97% | 2.20% | 40.43% | 30.34% | 3.66% | 2.22 | 4.84 | 1.00 | 0.51 | 0.79 | -4700.00% | 318.00% | 2575.00% | 5.01% | 0.12 | 40.84% | 0.15% | 5.50% | 4.43% | 21.00 | 21.18 | 0.83 | 3.12 |
| KEYS | Keysight Technologies, In… | $307.33 | 52.8B | -44% | -72% | -87% | -75% | 42.39 | 6.10 | 6.67 | 25.94 | 108.61 | 31.00 | 62.08% | 17.64% | 15.74% | 15.41% | 12.37% | 8.23% | 0.51 | 9.88 | 2.35 | 1.52 | 0.77 | 3903.00% | 795.00% | 4265.00% | 3.57% | 0.76 | 20.81% | 0.00% | 0.00% | 1.05% | 38.99 | 28.85 | 6.88 | 5.87 |
| NOK | Nokia Oyj | $7.72 | 41.69B | +314% | -48% | -81% | -87% | 63.27 | 1.82 | 2.00 | 19.11 | — | 2.82 | 42.08% | 8.28% | 3.16% | 2.90% | 6.08% | 1.57% | 0.25 | — | 1.58 | 1.32 | -0.13 | -5217.00% | -60.00% | -3037.00% | 3.68% | 0.20 | 7.77% | 1.89% | 119.70% | 3.46% | 23.41 | 26.30 | 1.94 | 2.29 |
| SNDK | Sandisk Corporation | $635.36 | 93.76B | — | — | -99% | — | — | — | — | — | — | — | 16.09% | -7.02% | -10.09% | -5.97% | -3.92% | -4.92% | 0.09 | -11.70 | 1.67 | 0.59 | -2.75 | -6862.00% | 948.00% | -4903.00% | — | -0.15 | -3.97% | — | 0.00% | — | — | — | — | — |
| TDY | Teledyne Technologies Inc… | $681.10 | 31.98B | -39% | -60% | -54% | -57% | 36.48 | 3.10 | 5.34 | 23.32 | 375.90 | -119.21 | 39.22% | 18.80% | 14.63% | 8.92% | 7.74% | 6.07% | 0.24 | 19.29 | 1.64 | 0.92 | 1.42 | 970.00% | 786.00% | -309.00% | 3.29% | 0.64 | 8.83% | 0.00% | 0.00% | 1.28% | 30.23 | 32.37 | 5.68 | 4.85 |
| UI | Ubiquiti Inc. | $766.99 | 46.42B | -59% | +22% | -96% | -38% | 48.82 | 52.01 | 13.51 | 40.67 | 47.35 | 52.22 | 43.42% | 32.50% | 27.66% | 186.53% | 95.85% | 54.33% | 0.45 | 27.30 | 1.65 | 0.57 | 0.17 | 10311.00% | 3345.00% | 1849.00% | 1.81% | 0.90 | 81.38% | 0.42% | 20.40% | 1.81% | 41.74 | 55.63 | 13.56 | 30.76 |
About Celestica Inc.
Celestica Inc. provides hardware platform and supply chain solutions in North America, Europe, and Asia. It operates through two segments, Advanced Technology Solutions, and Connectivity & Cloud Solutions. The company offers a range of product manufacturing and related supply chain services, including design and development, engineering, supply chain management, new product introduction, component sourcing, electronics manufacturing and assembly, testing, complex mechanical assembly, systems integration, precision machining, order fulfillment, logistics, asset management, product licensing, and after-market repair and return services. It also provides enterprise-level data communications and information processing infrastructure products, such as routers, switches, data center interconnects, edge solutions, servers, and storage-related products; capacitors, microprocessors, resistors, and memory modules; and power inverters, energy storage products, smart meters, and other electronic componentry products. The company serves aerospace and defense, industrial, energy, healthtech, capital equipment, original equipment manufacturers, cloud-based, and other service providers, including hyperscalers, and other companies in a range of industries. Celestica Inc. was incorporated in 1994 and is headquartered in Toronto, Canada.
- CEO
- Robert Andrew Mionis
- Employees
- 21.91K
- Beta
- 1.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4,315.57 ÷ $418.93) − 1 = +930.14% (DCF, example).