Rogers Communications Inc
TSX:RCI.B

Watchlist Manager
Rogers Communications Inc Logo
Rogers Communications Inc
TSX:RCI.B
Watchlist
Price: 50.69 CAD 0.12% Market Closed
Market Cap: 27.4B CAD

Relative Value

The Relative Value of one RCI.B stock under the Base Case scenario is hidden CAD. Compared to the current market price of 50.69 CAD, Rogers Communications Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RCI.B Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
55
Median 3Y
1.4
Median 5Y
1.8
Industry
1.5
Forward
1.2
vs History
96
vs Industry
39
Median 3Y
18.9
Median 5Y
18.1
Industry
17.1
Forward
10.3
vs History
69
vs Industry
52
Median 3Y
5.1
Median 5Y
6.3
Industry
6.4
vs History
vs Industry
43
Median 3Y
2.4
Median 5Y
2.3
Industry
16.1
vs History
96
vs Industry
40
Median 3Y
2.5
Median 5Y
2.7
Industry
2.1
vs History
68
vs Industry
28
Median 3Y
3.5
Median 5Y
3.4
Industry
2.1
Forward
3.1
vs History
82
vs Industry
26
Median 3Y
7.7
Median 5Y
7.9
Industry
4.1
vs History
82
vs Industry
43
Median 3Y
7.7
Median 5Y
7.8
Industry
8.1
Forward
6.9
vs History
68
vs Industry
33
Median 3Y
15.7
Median 5Y
15
Industry
13.1
Forward
16.2
vs History
50
vs Industry
27
Median 3Y
12.6
Median 5Y
12.4
Industry
8.6
vs History
44
vs Industry
11
Median 3Y
42.2
Median 5Y
40.8
Industry
15.1
vs History
96
vs Industry
52
Median 3Y
1.1
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

RCI.B Competitors Multiples
Rogers Communications Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rogers Communications Inc
TSX:RCI.B
27.4B CAD 1.3 4.1 7 14
ZA
MTN Group Ltd
JSE:MTN
287.8B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
259.8B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
225.2B USD 2.6 19 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
26.6T JPY 3.6 15.4 24.1 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8T INR 6.1 30.6 11.9 21.8
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.8 7 11.5
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 22.7 4.7 9.1
UK
Vodafone Group PLC
LSE:VOD
23.3B GBP 0.7 -6.1 174.3 620.8
P/E Multiple
Earnings Growth PEG
CA
Rogers Communications Inc
TSX:RCI.B
Average P/E: 17.1
4.1
18%
0.2
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.4
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.6
17%
1.8
JP
KDDI Corp
TSE:9433
15.8
11%
1.4
JP
SoftBank Corp
TSE:9434
19.1
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
22.7
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Rogers Communications Inc
TSX:RCI.B
Average EV/EBITDA: 28.5
7
3%
2.3
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.1
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174.3
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rogers Communications Inc
TSX:RCI.B
Average EV/EBIT: 85.6
14
3%
4.7
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.8
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.1
9%
1
UK
Vodafone Group PLC
LSE:VOD
620.8
1%
620.8