RCI.B.TO
Rogers Communications Inc
Price:  
35.02 
CAD
Volume:  
464,260.00
Canada | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCI.B.TO Intrinsic Value

74.90 %
Upside

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

As of 2025-05-08, the Intrinsic Value of Rogers Communications Inc (RCI.B.TO) is 61.25 CAD. This RCI.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.02 CAD, the upside of Rogers Communications Inc is 74.90%.

The range of the Intrinsic Value is 24.10 - 139.88 CAD

Is RCI.B.TO undervalued or overvalued?

Based on its market price of 35.02 CAD and our intrinsic valuation, Rogers Communications Inc (RCI.B.TO) is undervalued by 74.90%.

35.02 CAD
Stock Price
61.25 CAD
Intrinsic Value
Intrinsic Value Details

RCI.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.10 - 139.88 61.25 74.9%
DCF (Growth 10y) 30.88 - 145.10 67.72 93.4%
DCF (EBITDA 5y) 18.42 - 53.93 32.67 -6.7%
DCF (EBITDA 10y) 32.07 - 78.62 51.01 45.6%
Fair Value 25.09 - 25.09 25.09 -28.35%
P/E 41.19 - 74.82 62.13 77.4%
EV/EBITDA 3.18 - 53.11 22.18 -36.7%
EPV 87.93 - 191.67 139.80 299.2%
DDM - Stable 22.49 - 59.09 40.79 16.5%
DDM - Multi 27.34 - 56.54 36.91 5.4%

RCI.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,842.16
Beta 0.48
Outstanding shares (mil) 538.04
Enterprise Value (mil) 65,514.16
Market risk premium 5.10%
Cost of Equity 8.07%
Cost of Debt 5.61%
WACC 5.24%