Valuation Quebecor Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 08:52:46 10/09/2024 pm IST			5-day change	1st Jan Change
35.11 ^CAD	+2.42%		+5.50%	+2.57%

14/08	Quebecor Inc.'s Equity Buyback announced on August 10, 2023 has expired.	CI
08/08	Quebecor Brief: Keeps Outperform Rating and Target Raised To C$40 From $37 at National Bank On Q2 EBITDA ""Beat Even Ex Media One Timer, Big Wireless Adds, Return to Modest Internet Adds"	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,434	8,154	6,861	6,978	7,479	8,096	-	-
Change	-	-3.31%	-15.86%	1.71%	7.17%	8.25%	-	-
Enterprise Value (EV) ¹	14,695	13,346	13,654	13,571	15,636	15,550	14,831	14,018
Change	-	-9.18%	2.31%	-0.61%	15.21%	-0.55%	-4.62%	-5.48%
P/E ratio	12.9x	-	12.6x	11.9x	-	-	-	-
PBR	8.59x	-	-	-	-	-	-	-
PEG	-	-	-	1x	-	-	-	-
Capitalization / Revenue	1.96x	1.89x	1.51x	1.54x	1.38x	1.43x	1.41x	1.4x
EV / Revenue	3.42x	3.09x	3x	2.99x	2.88x	2.75x	2.59x	2.42x
EV / EBITDA	7.82x	6.83x	6.92x	7.02x	6.99x	6.51x	6.1x	5.65x
EV / EBIT	12.6x	11.6x	11.5x	11.6x	11.8x	11x	10.3x	9.85x
EV / FCF	68.9x	17.1x	-53x	17.5x	17.2x	15.6x	14.7x	11.9x
FCF Yield	1.45%	5.83%	-1.89%	5.72%	5.82%	6.4%	6.79%	8.37%
Dividend per Share ²	0.3925	0.8	1.395	1.2	-	-	-	-
Rate of return	1.19%	2.44%	4.82%	3.97%	-	-	-	-
EPS ²	2.55	-	2.29	2.55	-	-	-	-
Distribution rate	15.4%	-	60.9%	47.1%	-	-	-	-
Net sales ¹	4,294	4,318	4,554	4,532	5,434	5,665	5,737	5,791
EBITDA ¹	1,880	1,953	1,973	1,934	2,238	2,388	2,431	2,479
EBIT ¹	1,165	1,149	1,189	1,167	1,329	1,413	1,434	1,422
Net income ¹	652.8	607.2	578.4	599.7	650.5	751.7	770.7	756.4
Net Debt ¹	6,261	5,191	6,793	6,593	8,157	7,454	6,735	5,922
Reference price ²	32.97	32.80	28.94	30.25	34.23	35.11	35.11	35.11
Nbr of stocks (in thousands)	2,54,885	2,48,818	2,39,258	2,30,936	2,30,676	2,34,497	-	-
Announcement Date	12/03/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA MOBILE LIMITED	10.05x	1.19x	3.62x	+7.32%	20TCr
VERIZON COMMUNICATIONS, INC.	9.84x	2.42x	6.7x	+6.13%	18TCr
DEUTSCHE TELEKOM AG	15.98x	2.26x	5.72x	+3.29%	14TCr
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	10.75x	1.54x	6.04x	+3.52%	8.86TCr
CHINA TELECOM CORPORATION LIMITED	11.01x	0.86x	3.2x	+6.55%	7.52TCr
SAUDI TELECOM COMPANY	16.17x	2.74x	8.06x	+3.80%	5.67TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.87x	1.8x	4.53x	+3.09%	4.82TCr
CHARTER COMMUNICATIONS, INC.	9.63x	2.6x	6.37x	-.--%	4.62TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.9x	3.21x	6.86x	+4.56%	4.31TCr
Average	12.47x	2.07x	5.68x	+4.25%	9.82TCr
Weighted average by Cap.	11.92x	1.93x	5.44x	+5.01%