Valuation Rogers Communications Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 06/12/2025 am IST			5-day change	1st Jan Change
51.87 ^CAD	-1.01%		-5.05%	+17.38%

01/12	CIBC Capital Markets Comments on NHL Valuations That Show the Maple Leafs Reman the Most Valuable Franchise	MT
25/11	TSX at New High With Industrials, Miners, The Best Performers, Energy Down	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,171	30,574	32,178	32,895	24,048	28,064	-	-
Change	-	1.34%	5.25%	2.23%	-26.89%	16.7%	-	-
Enterprise Value (EV) ¹	48,944	52,704	68,461	74,700	68,005	68,584	67,075	65,253
Change	-	7.68%	29.9%	9.11%	-8.96%	0.85%	-2.2%	-2.72%
P/E ratio	18.9x	19.6x	19.1x	38.3x	13.8x	4.18x	13.6x	12.5x
PBR	3.13x	2.89x	3.17x	3.15x	2.28x	1.6x	1.49x	1.39x
PEG	-	-10.22x	2.35x	-0.7x	0.1x	0x	-0.2x	1.41x
Capitalization / Revenue	2.17x	2.09x	2.09x	1.7x	1.17x	1.31x	1.24x	1.23x
EV / Revenue	3.52x	3.6x	4.45x	3.87x	3.3x	3.19x	2.96x	2.85x
EV / EBITDA	8.36x	8.95x	10.7x	8.71x	7.07x	7.06x	6.71x	6.39x
EV / EBIT	15.1x	16x	17.9x	16.7x	13.6x	14x	12.8x	11.6x
EV / FCF	20.7x	38.4x	38.6x	30.9x	22.3x	21.1x	20.2x	18.5x
FCF Yield	4.83%	2.61%	2.59%	3.23%	4.48%	4.74%	4.94%	5.41%
Dividend per Share ²	2	2	2	2	2	2	2.012	2.035
Rate of return	3.37%	3.32%	3.16%	3.22%	4.53%	3.86%	3.88%	3.92%
EPS ²	3.13	3.07	3.32	1.62	3.2	12.4	3.803	4.141
Distribution rate	63.9%	65.1%	60.2%	123%	62.5%	16.1%	52.9%	49.1%
Net sales ¹	13,916	14,655	15,396	19,308	20,604	21,493	22,692	22,900
EBITDA ¹	5,857	5,887	6,393	8,581	9,617	9,710	10,004	10,206
EBIT ¹	3,239	3,302	3,817	4,460	5,001	4,897	5,249	5,624
Net income ¹	1,592	1,558	1,680	849	1,734	6,800	1,996	2,263
Net Debt ¹	18,773	22,130	36,283	41,805	43,957	40,521	39,011	37,189
Reference price ²	59.26	60.23	63.37	62.03	44.19	51.87	51.87	51.87
Nbr of stocks (in thousands)	5,04,925	5,04,925	5,04,925	5,30,021	5,36,101	5,40,225	-	-
Announcement Date	28/01/21	27/01/22	02/02/23	01/02/24	30/01/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROGERS COMMUNICATIONS INC.	4.18x	3.19x	7.06x	3.86%	2.02TCr
BHARTI AIRTEL LIMITED	43.48x	6.85x	12.1x	0.95%	14TCr
SOFTBANK CORP.	18.14x	2.09x	8.03x	4.05%	6.61TCr
CELLNEX TELECOM, S.A.	-113.81x	8.88x	11.26x	0.95%	1.95TCr
MTN GROUP LIMITED	12.88x	1.79x	4.18x	2.41%	1.7TCr
ETIHAD ETISALAT COMPANY	15.08x	2.9x	7.56x	3.96%	1.36TCr
VODAFONE IDEA LIMITED	-4.42x	7.17x	16.63x	-.--%	1.3TCr
TELE2 AB	22.12x	4.43x	9.91x	5.15%	1.09TCr
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	23.13x	3.21x	9.18x	4.14%	995.41Cr
BHARTI HEXACOM LIMITED	46.56x	9.73x	18.4x	0.92%	977.07Cr
Average	6.73x	5.02x	10.43x	2.64%	3.2TCr
Weighted average by Cap.	20.16x	5.23x	10.49x	2.18%