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