Invest Coach Stock Analyzer

Inputs

Manual valuation assumptions, using the Celestica worksheet baseline.

Years projected Desired annual return (%)

Current market cap ($mm) TTM revenue ($mm) Current price ($) Diluted shares (mm)

End margin (%) Annual revenue growth (%) Acceptable end P/E (x)

Maximum price implied by growth, margin, P/E, and return target.

Checking

Max price to pay

Price gap

Max market cap