As of 2024-12-15, the Intrinsic Value of Rogers Communications Inc (RCI.B.TO) is
70.01 CAD. This RCI.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.54 CAD, the upside of Rogers Communications Inc is
47.30%.
The range of the Intrinsic Value is 6.40 - 527.36 CAD
70.01 CAD
Intrinsic Value
RCI.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.40 - 527.36 |
70.01 |
47.3% |
| DCF (Growth 10y) |
14.72 - 534.83 |
78.82 |
65.8% |
| DCF (EBITDA 5y) |
7.00 - 46.25 |
22.50 |
-52.7% |
| DCF (EBITDA 10y) |
16.79 - 72.43 |
38.81 |
-18.4% |
| Fair Value |
14.03 - 14.03 |
14.03 |
-70.49% |
| P/E |
39.37 - 55.32 |
46.17 |
-2.9% |
| EV/EBITDA |
(1.69) - 60.53 |
23.22 |
-51.2% |
| EPV |
38.35 - 153.03 |
95.69 |
101.3% |
| DDM - Stable |
17.50 - 112.92 |
65.21 |
37.2% |
| DDM - Multi |
15.35 - 75.22 |
25.28 |
-46.8% |
RCI.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,486.19 |
| Beta |
0.17 |
| Outstanding shares (mil) |
536.10 |
| Enterprise Value (mil) |
70,599.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.54% |
| WACC |
5.75% |