As of 2024-12-15, the Intrinsic Value of BCE Inc (BCE.TO) is
65.11 CAD. This BCE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.32 CAD, the upside of BCE Inc is
79.30%.
The range of the Intrinsic Value is 39.73 - 115.83 CAD
65.11 CAD
Intrinsic Value
BCE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.73 - 115.83 |
65.11 |
79.3% |
| DCF (Growth 10y) |
47.21 - 124.90 |
73.22 |
101.6% |
| DCF (EBITDA 5y) |
25.20 - 41.95 |
33.47 |
-7.9% |
| DCF (EBITDA 10y) |
35.70 - 57.94 |
46.27 |
27.4% |
| Fair Value |
1.48 - 1.48 |
1.48 |
-95.93% |
| P/E |
5.32 - 45.03 |
21.74 |
-40.2% |
| EV/EBITDA |
20.64 - 42.94 |
29.33 |
-19.2% |
| EPV |
96.53 - 165.59 |
131.06 |
260.8% |
| DDM - Stable |
2.53 - 6.84 |
4.69 |
-87.1% |
| DDM - Multi |
103.94 - 139.67 |
116.04 |
219.5% |
BCE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33,134.01 |
| Beta |
-0.44 |
| Outstanding shares (mil) |
912.28 |
| Enterprise Value (mil) |
71,355.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.54% |
| Cost of Debt |
4.81% |
| WACC |
4.99% |