Using the PEG framework with analyst consensus forward EPS growth of 25.0%, Celestica Inc. has a fair value of $221.96 based on NTM EPS (FY2026) of $8.88. The current PEG ratio is 0.95.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 32.7% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $8.88 |
| Fair Value | $221.96 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $7.29 | — | — |
| FY2026E | $8.88 | +21.8% | 12 |
| FY2027E | $12.81 | +44.2% | 12 |
| FY2028E | $17.02 | +32.9% | 7 |
3Y Forward EPS CAGR: 32.7%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $103.9M | $0.82 | — |
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| FY2022 | $180.1M | $1.18 | +43.9% |
| FY2023 | $244.4M | $2.03 | +72.0% |
| FY2024 | $428.0M | $3.61 | +77.8% |
| FY2025 | $847.1M | $7.29 | +101.9% |
4Y Historical EPS CAGR: 72.7%