The Discounted Cash Flow (DCF) valuation of Rogers Communications Inc (RCI.B.TO) is 78.03 CAD. With the latest stock price at 51.00 CAD, the upside of Rogers Communications Inc based on DCF is 53.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.7% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 20.72 - 302.71 | 78.03 |
| Upside | -59.4% - 493.5% | 53.0% |