Valuation Rogers Communications Inc.
Equities
RCI.B
CA7751092007
Wireless Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49.90 CAD | +0.54% |
|
+0.91% | -3.69% |
| 28/04 | PRESS DIGEST-Canada - April 28 | RE |
| 28/04 | Rogers Communications Offering Buyouts to Half Its 25,000 Workforce, Globe and Mail reports | MT |
Company Valuation: Rogers Communications Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 30,574 | 32,178 | 32,895 | 24,048 | 28,121 | 26,968 | - | - |
| Change | - | 5.25% | 2.23% | -26.89% | 16.94% | -4.1% | - | - |
| Enterprise Value (EV) 1 | 52,704 | 68,461 | 74,700 | 68,005 | 66,263 | 65,436 | 63,028 | 60,278 |
| Change | - | 29.9% | 9.11% | -8.96% | -2.56% | -1.25% | -3.68% | -4.36% |
| P/E ratio | 19.6x | 19.1x | 38.3x | 13.8x | 4.07x | 13.5x | 12.7x | 11.7x |
| PBR | 2.89x | 3.17x | 3.15x | 2.28x | 1.15x | 1.16x | 1.16x | 1.09x |
| PEG | - | 2.35x | -0.7x | 0.1x | 0x | -0.2x | 1.94x | 1.36x |
| Capitalization / Revenue | 2.09x | 2.09x | 1.7x | 1.17x | 1.3x | 1.2x | 1.18x | 1.16x |
| EV / Revenue | 3.6x | 4.45x | 3.87x | 3.3x | 3.05x | 2.9x | 2.76x | 2.6x |
| EV / EBITDA | 8.95x | 10.7x | 8.71x | 7.07x | 6.75x | 6.55x | 6.22x | 5.86x |
| EV / EBIT | 16x | 17.9x | 16.7x | 13.6x | 11.3x | 12.8x | 12.1x | 11.1x |
| EV / FCF | 38.4x | 38.6x | 30.9x | 22.3x | 19.7x | 15.6x | 14.6x | 13.4x |
| FCF Yield | 2.61% | 2.59% | 3.23% | 4.48% | 5.06% | 6.42% | 6.83% | 7.45% |
| Dividend per Share 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Rate of return | 3.32% | 3.16% | 3.22% | 4.53% | 3.86% | 4.01% | 4.01% | 4.01% |
| EPS 2 | 3.07 | 3.32 | 1.62 | 3.2 | 12.74 | 3.692 | 3.934 | 4.272 |
| Distribution rate | 65.1% | 60.2% | 123% | 62.5% | 15.7% | 54.2% | 50.8% | 46.8% |
| Net sales 1 | 14,655 | 15,396 | 19,308 | 20,604 | 21,712 | 22,543 | 22,845 | 23,213 |
| EBITDA 1 | 5,887 | 6,393 | 8,581 | 9,617 | 9,820 | 9,986 | 10,125 | 10,282 |
| EBIT 1 | 3,302 | 3,817 | 4,460 | 5,001 | 5,847 | 5,095 | 5,200 | 5,415 |
| Net income 1 | 1,558 | 1,680 | 849 | 1,734 | 6,906 | 2,094 | 2,155 | 2,368 |
| Net Debt 1 | 22,130 | 36,283 | 41,805 | 43,957 | 38,142 | 38,468 | 36,060 | 33,310 |
| Reference price 2 | 60.23 | 63.37 | 62.03 | 44.19 | 51.81 | 49.90 | 49.90 | 49.90 |
| Nbr of stocks (in thousands) | 5,04,925 | 5,04,925 | 5,30,021 | 5,36,101 | 5,40,225 | 5,40,225 | - | - |
| Announcement Date | 27/01/22 | 02/02/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.52x | 2.9x | 6.55x | 4.01% | 1.98TCr | |
| 39.55x | 6x | 10.54x | 1.13% | 12TCr | |
| 18.51x | 2.14x | 8.24x | 3.99% | 6.77TCr | |
| 12.47x | 1.85x | 3.91x | 2.66% | 2.36TCr | |
| -114.36x | 8.98x | 11.21x | 2.7% | 2.24TCr | |
| 15.07x | 5.1x | 11.16x | 5.76% | 1.39TCr | |
| 13.07x | 2.6x | 6.78x | 4.76% | 1.31TCr | |
| -4.66x | 7.23x | 17.16x | -.--% | 1.29TCr | |
| 23.48x | 3.21x | 9.5x | 4.33% | 1.1TCr | |
| 13.81x | 3.29x | 6.43x | 5.74% | 995.28Cr | |
| Average | 3.04x | 4.33x | 9.15x | 3.51% | 3.12TCr | |
| Weighted average by Cap. | 14.86x | 4.55x | 9.31x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- RCI.B Stock
- Valuation Rogers Communications Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition