RCI.B.TO
Rogers Communications Inc
Price:  
35.81 
CAD
Volume:  
293,976.00
Canada | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCI.B.TO Intrinsic Value

6.00 %
Upside

What is the intrinsic value of RCI.B.TO?

As of 2025-05-24, the Intrinsic Value of Rogers Communications Inc (RCI.B.TO) is 37.95 CAD. This RCI.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.81 CAD, the upside of Rogers Communications Inc is 6.00%.

The range of the Intrinsic Value is 9.90 - 91.50 CAD

Is RCI.B.TO undervalued or overvalued?

Based on its market price of 35.81 CAD and our intrinsic valuation, Rogers Communications Inc (RCI.B.TO) is undervalued by 6.00%.

35.81 CAD
Stock Price
37.95 CAD
Intrinsic Value
Intrinsic Value Details

RCI.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.90 - 91.50 37.95 6.0%
DCF (Growth 10y) 15.75 - 95.79 43.42 21.2%
DCF (EBITDA 5y) 20.25 - 50.10 29.84 -16.7%
DCF (EBITDA 10y) 29.09 - 69.29 43.53 21.6%
Fair Value 25.09 - 25.09 25.09 -29.93%
P/E 61.17 - 72.93 67.68 89.0%
EV/EBITDA 11.47 - 54.18 27.30 -23.8%
EPV 65.43 - 144.33 104.88 192.9%
DDM - Stable 17.05 - 37.60 27.32 -23.7%
DDM - Multi 20.17 - 34.97 25.60 -28.5%

RCI.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,267.21
Beta 0.47
Outstanding shares (mil) 538.04
Enterprise Value (mil) 65,939.21
Market risk premium 5.10%
Cost of Equity 11.12%
Cost of Debt 5.61%
WACC 6.13%