As of 2024-12-15, the Intrinsic Value of Shaw Communications Inc (SJR.B.TO) is
45.79 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
13.10%.
The range of the Intrinsic Value is 28.12 - 99.14 CAD
45.79 CAD
Intrinsic Value
SJR.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.12 - 99.14 |
45.79 |
13.1% |
| DCF (Growth 10y) |
34.21 - 108.25 |
52.75 |
30.3% |
| DCF (EBITDA 5y) |
19.82 - 24.22 |
22.13 |
-45.3% |
| DCF (EBITDA 10y) |
26.59 - 33.51 |
30.05 |
-25.8% |
| Fair Value |
36.82 - 36.82 |
36.82 |
-9.03% |
| P/E |
12.90 - 17.82 |
15.59 |
-61.5% |
| EV/EBITDA |
16.06 - 20.62 |
18.47 |
-54.4% |
| EPV |
47.26 - 66.20 |
56.73 |
40.1% |
| DDM - Stable |
17.35 - 63.44 |
40.39 |
-0.2% |
| DDM - Multi |
26.15 - 68.34 |
37.16 |
-8.2% |
SJR.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,227.45 |
| Beta |
3.55 |
| Outstanding shares (mil) |
499.69 |
| Enterprise Value (mil) |
25,796.45 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.02% |
| Cost of Debt |
4.80% |
| WACC |
5.52% |