investorscraft@gmail.com

Intrinsic ValueCelestica Inc. (CLS.TO)

Previous Close$334.53
Intrinsic Value
Upside potential
Previous Close
$334.53

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. is a global provider of hardware platform and supply chain solutions, operating primarily in North America, Europe, and Asia. The company specializes in end-to-end product manufacturing and supply chain services, catering to industries such as aerospace, defense, industrial, energy, healthtech, and capital equipment. Its two core segments—Advanced Technology Solutions and Connectivity & Cloud Solutions—enable it to serve a diverse clientele, including original equipment manufacturers (OEMs) and hyperscalers, with a focus on high-margin, complex assembly and precision manufacturing. Celestica’s market position is strengthened by its ability to deliver integrated solutions, from design and engineering to logistics and after-market services, positioning it as a critical partner in the technology and industrial sectors. The company’s expertise in enterprise-level data communications and energy storage products further differentiates it in competitive markets, allowing it to capitalize on trends like cloud computing and sustainable energy solutions.

Revenue Profitability And Efficiency

Celestica reported revenue of CAD 9.65 billion for the period, with net income reaching CAD 428 million, reflecting a diluted EPS of CAD 3.60. The company generated CAD 473.9 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures stood at CAD 170.9 million, indicating disciplined reinvestment in operational infrastructure. These metrics highlight Celestica’s ability to balance growth with profitability, supported by efficient supply chain management and cost controls.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its robust net income margin of approximately 4.4%, driven by high-value manufacturing services and scalable operations. Celestica’s capital efficiency is evident in its ability to maintain healthy cash flows while managing a total debt of CAD 796.7 million. With CAD 423.3 million in cash and equivalents, the company retains flexibility for strategic investments or debt reduction, enhancing its financial resilience.

Balance Sheet And Financial Health

Celestica’s balance sheet reflects a prudent financial structure, with total debt of CAD 796.7 million offset by CAD 423.3 million in cash and equivalents. The company’s market capitalization of CAD 18.86 billion suggests investor confidence in its long-term stability. Its lack of dividend payouts allows for reinvestment in growth initiatives, while its moderate leverage ratio indicates manageable financial obligations relative to its earnings capacity.

Growth Trends And Dividend Policy

Celestica’s growth is fueled by demand for advanced manufacturing and cloud infrastructure solutions, with revenue trends reflecting steady expansion. The company does not currently pay dividends, opting instead to reinvest cash flows into operational scalability and technological advancements. This strategy aligns with its focus on capturing market share in high-growth sectors like data communications and renewable energy componentry.

Valuation And Market Expectations

Trading at a market cap of CAD 18.86 billion, Celestica’s valuation reflects its position as a key player in the hardware and supply chain solutions space. With a beta of 1.502, the stock exhibits higher volatility relative to the market, likely due to its exposure to cyclical industrial and technology demand. Investors appear to price in expectations for sustained growth in its core segments, particularly in cloud and connectivity solutions.

Strategic Advantages And Outlook

Celestica’s strategic advantages lie in its diversified client base, vertically integrated manufacturing capabilities, and expertise in high-complexity assembly. The company is well-positioned to benefit from secular trends like digital transformation and energy transition. Its outlook remains positive, supported by strong demand for its services, though macroeconomic uncertainties and supply chain disruptions pose potential risks to near-term performance.

Sources

Company filings, market data

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