RCI.B.TO
Rogers Communications Inc
Price:  
52.95 
CAD
Volume:  
464,260.00
Canada | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCI.B.TO Intrinsic Value

24.00 %
Upside

As of 2024-10-05, the Intrinsic Value of Rogers Communications Inc (RCI.B.TO) is 65.66 CAD. This RCI.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.95 CAD, the upside of Rogers Communications Inc is 24.00%.

The range of the Intrinsic Value is 11.38 - 287.50 CAD

52.95 CAD
Stock Price
65.66 CAD
Intrinsic Value
Intrinsic Value Details

RCI.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.38 - 287.50 65.66 24.0%
DCF (Growth 10y) 28.35 - 324.11 86.96 64.2%
DCF (EBITDA 5y) 7.47 - 53.30 27.95 -47.2%
DCF (EBITDA 10y) 21.92 - 79.14 46.74 -11.7%
Fair Value 8.19 - 8.19 8.19 -84.53%
P/E 19.03 - 53.48 35.29 -33.4%
EV/EBITDA (4.52) - 58.70 20.33 -61.6%
EPV 45.86 - 121.47 83.67 58.0%
DDM - Stable 12.20 - 41.33 26.76 -49.5%
DDM - Multi 22.68 - 54.56 31.49 -40.5%

RCI.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 28,418.20
Beta 0.56
Outstanding shares (mil) 536.70
Enterprise Value (mil) 74,310.20
Market risk premium 5.10%
Cost of Equity 8.48%
Cost of Debt 5.54%
WACC 5.77%