As of 2025-01-17, the Intrinsic Value of Rogers Communications Inc (RCI.B.TO) is 65.43 CAD. This RCI.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.78 CAD, the upside of Rogers Communications Inc is 60.50%.

The range of the Intrinsic Value is 5.95 - 418.69 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	5.95 - 418.69	65.43	60.5%
DCF (Growth 10y)	14.23 - 424.99	73.97	81.4%
DCF (EBITDA 5y)	12.73 - 42.20	22.06	-45.9%
DCF (EBITDA 10y)	21.44 - 67.08	37.81	-7.3%
Fair Value	14.03 - 14.03	14.03	-65.60%
P/E	38.57 - 54.87	45.49	11.6%
EV/EBITDA	3.35 - 56.32	24.22	-40.6%
EPV	37.83 - 141.62	89.72	120.0%
DDM - Stable	16.42 - 83.80	50.11	22.9%
DDM - Multi	14.37 - 55.56	22.65	-44.5%