As of 2024-07-27, the Intrinsic Value of Shaw Communications Inc (SJR.B.TO) is 43.77 CAD. This SJR.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.48 CAD, the upside of Shaw Communications Inc is %.

The range of the Intrinsic Value is 27.91 - 85.83 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.91 - 85.83	43.77	8.1%
DCF (Growth 10y)	35.16 - 97.39	52.32	29.3%
DCF (EBITDA 5y)	21.33 - 26.54	23.85	-41.1%
DCF (EBITDA 10y)	28.80 - 37.26	32.79	-19.0%
Fair Value	36.82 - 36.82	36.82	-9.03%
P/E	12.20 - 17.63	14.25	-64.8%
EV/EBITDA	15.46 - 21.57	18.44	-54.4%
EPV	39.40 - 57.41	48.41	19.6%
DDM - Stable	14.31 - 47.86	31.09	-23.2%
DDM - Multi	26.07 - 62.79	36.29	-10.3%