investorscraft@gmail.com

Intrinsic Value of Celestica Inc. (CLS)

Previous Close$194.74
Intrinsic Value
Upside potential
Previous Close
$194.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Celestica Inc. operates as a global leader in the electronics manufacturing services (EMS) and supply chain solutions industry, catering to diverse sectors including aerospace, healthcare, industrial, and communications. The company generates revenue primarily through contract manufacturing, design engineering, and after-market services, leveraging its advanced manufacturing capabilities and global footprint. Celestica’s market position is strengthened by its ability to deliver high-margin, complex solutions for OEMs, positioning it as a preferred partner for high-reliability applications. The company differentiates itself through vertical integration, operational scalability, and a focus on next-generation technologies like 5G and IoT, which drive long-term customer stickiness. Its diversified client base mitigates sector-specific risks while allowing it to capitalize on secular growth trends in digital transformation and automation. Celestica’s competitive edge lies in its agile supply chain, technical expertise, and strategic partnerships with leading technology firms, reinforcing its role as a critical enabler in the global electronics ecosystem.

Revenue Profitability And Efficiency

Celestica reported FY 2024 revenue of $9.65 billion, with net income of $428 million, reflecting a robust 4.4% net margin. Diluted EPS stood at $3.61, demonstrating improved profitability. Operating cash flow of $473.9 million and capital expenditures of $170.9 million resulted in healthy free cash flow generation, underscoring efficient capital deployment and operational execution. The company’s ability to sustain margins amid supply chain volatility highlights its cost discipline.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent cash flow generation and return on invested capital. With $423.3 million in cash and equivalents, Celestica maintains liquidity to fund growth initiatives. Its capital-light model, evidenced by moderate capex relative to operating cash flow, allows for flexibility in reinvestment or debt reduction, supporting long-term shareholder value creation.

Balance Sheet And Financial Health

Celestica’s balance sheet remains solid, with total debt of $796.7 million against cash reserves of $423.3 million, indicating manageable leverage. The absence of dividends suggests a focus on reinvesting cash flows into high-return projects or debt reduction. The company’s financial health is further supported by its ability to generate consistent operating cash flows, providing resilience against macroeconomic uncertainties.

Growth Trends And Dividend Policy

Celestica’s growth is driven by secular demand for advanced manufacturing solutions, particularly in high-growth sectors like aerospace and communications. The company does not currently pay dividends, opting instead to reinvest in R&D and capacity expansion. This strategy aligns with its focus on capturing market share in high-margin niches, though future capital returns could materialize as the business matures.

Valuation And Market Expectations

At a diluted EPS of $3.61 and 118.1 million shares outstanding, Celestica’s market valuation reflects expectations of sustained mid-single-digit revenue growth and margin stability. Investors likely price in the company’s ability to navigate supply chain challenges while capitalizing on demand for specialized manufacturing services, though sector multiples remain sensitive to macroeconomic conditions.

Strategic Advantages And Outlook

Celestica’s strategic advantages include its diversified client base, technical expertise, and scalable operations. The outlook remains positive, supported by tailwinds in 5G, IoT, and aerospace, though geopolitical and supply chain risks warrant monitoring. The company’s focus on high-value solutions and operational efficiency positions it well for steady growth in a competitive landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount