Rogers Communications Inc
TSX:RCI.B

Watchlist Manager
Rogers Communications Inc Logo
Rogers Communications Inc
TSX:RCI.B
Watchlist
Price: 38.15 CAD 0.16% Market Closed
Market Cap: 20.5B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one RCI.B stock under the Base Case scenario is 137.51 CAD. Compared to the current market price of 38.15 CAD, Rogers Communications Inc is Undervalued by 72%.

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
Base Case
137.51 CAD
Undervaluation 72%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
93
vs Industry
55
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
1
More Details
11.7
P/E
P/E
Price to Earnings
11.7
vs History
93
vs Industry
39
Median 3Y
19.3
Median 5Y
18.1
Industry
17
Forward
7.7
More Details
3.5
P/OCF
P/OCF
Price to OCF
3.5
vs History
93
vs Industry
52
Median 3Y
6.1
Median 5Y
6.3
Industry
6.5
More Details
16.4
P/FCFE
P/FCFE
Price to FCFE
16.4
vs History
9
vs Industry
43
Median 3Y
2.4
Median 5Y
5.8
Industry
15.7
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
93
vs Industry
40
Median 3Y
2.7
Median 5Y
2.7
Industry
2
More Details
3.1
EV/S
EV/S
Enterprise Value to Sales
3.1
vs History
77
vs Industry
28
Median 3Y
3.9
Median 5Y
3.4
Industry
2
Forward
3
More Details
6.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.7
vs History
90
vs Industry
26
Median 3Y
8.9
Median 5Y
7.9
Industry
4
More Details
6.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.6
vs History
90
vs Industry
43
Median 3Y
8.8
Median 5Y
7.8
Industry
8
Forward
6.4
More Details
12.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.8
vs History
87
vs Industry
33
Median 3Y
16.8
Median 5Y
15
Industry
13.8
Forward
12.3
More Details
11.1
EV/OCF
EV/OCF
Enterprise Value to OCF
11.1
vs History
76
vs Industry
27
Median 3Y
14.1
Median 5Y
12.2
Industry
8.7
More Details
36.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
36.7
vs History
65
vs Industry
11
Median 3Y
47.8
Median 5Y
40.7
Industry
15.4
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
92
vs Industry
52
Median 3Y
1.1
Median 5Y
1.3
Industry
1.2
More Details

Multiples Across Competitors

RCI.B Competitors Multiples
Rogers Communications Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rogers Communications Inc
TSX:RCI.B
20.5B CAD 1 11.7 6.6 12.8
US
T-Mobile US Inc
NASDAQ:TMUS
251.9B USD 3 21.1 10.5 17.6
ZA
Vodacom Group Ltd
JSE:VOD
252.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
232B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11.1 8.4 8.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11T INR 6.4 32.9 13.1 25.6
JP
SoftBank Group Corp
TSE:9984
12.9T JPY 1.8 11.4 14.2 31
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.6 19.8 7.6 13.3
JP
KDDI Corp
TSE:9433
9.5T JPY 1.6 13.9 6.4 10.4
MX
America Movil SAB de CV
BMV:AMXB
983.4B MXN 1.1 29.3 4.3 8.3
UK
Vodafone Group PLC
LSE:VOD
19.8B GBP 0.6 -5.6 263 813.7
P/E Multiple
Earnings Growth PEG
CA
Rogers Communications Inc
TSX:RCI.B
Average P/E: 18.9
11.7
21%
0.6
US
T-Mobile US Inc
NASDAQ:TMUS
21.1
15%
1.4
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
CN
China Mobile Ltd
SSE:600941
11.1
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
32.9
17%
1.9
JP
SoftBank Group Corp
TSE:9984
11.4
-51%
N/A
JP
SoftBank Corp
TSE:9434
19.8
N/A N/A
JP
KDDI Corp
TSE:9433
13.9
10%
1.4
MX
America Movil SAB de CV
BMV:AMXB
29.3
65%
0.5
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -5.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Rogers Communications Inc
TSX:RCI.B
Average EV/EBITDA: 37.1
6.6
2%
3.3
US
T-Mobile US Inc
NASDAQ:TMUS
10.5
9%
1.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
CN
China Mobile Ltd
SSE:600941
8.4
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
17%
0.8
JP
SoftBank Group Corp
TSE:9984
14.2
13%
1.1
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.4
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
263
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rogers Communications Inc
TSX:RCI.B
Average EV/EBIT: 104.6
12.8
5%
2.6
US
T-Mobile US Inc
NASDAQ:TMUS
17.6
12%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
CN
China Mobile Ltd
SSE:600941
8.4
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
25.6
25%
1
JP
SoftBank Group Corp
TSE:9984
31
18%
1.7
JP
SoftBank Corp
TSE:9434
13.3
N/A N/A
JP
KDDI Corp
TSE:9433
10.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.3
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
813.7
7%
116.2

See Also

Summary
RCI.B intrinsic value, competitors valuation, and company profile.
DCF Valuation
RCI.B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RCI.B stock valuation using valuation multiples.
Wall Street Estimates
RCI.B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RCI.B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.