SJR.B.TO
Shaw Communications Inc
Price:  
40.48 
CAD
Volume:  
1,397,184.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SJR.B.TO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Shaw Communications Inc (SJR.B.TO) is 39.41 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 25.46 - 74.04 CAD

40.48 CAD
Stock Price
39.41 CAD
Intrinsic Value
Intrinsic Value Details

SJR.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.46 - 74.04 39.41 -2.7%
DCF (Growth 10y) 32.15 - 84.10 47.18 16.5%
DCF (EBITDA 5y) 20.39 - 26.53 22.90 -43.4%
DCF (EBITDA 10y) 27.29 - 36.58 31.24 -22.8%
Fair Value 36.82 - 36.82 36.82 -9.03%
P/E 11.53 - 14.49 12.61 -68.9%
EV/EBITDA 14.95 - 20.71 17.92 -55.7%
EPV 36.65 - 53.46 45.06 11.3%
DDM - Stable 13.31 - 41.53 27.42 -32.3%
DDM - Multi 24.23 - 54.47 33.09 -18.3%

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 7.47%
Cost of Debt 5.02%
WACC 6.69%