Rogers Communications Inc
TSX:RCI.B

Watchlist Manager
Rogers Communications Inc Logo
Rogers Communications Inc
TSX:RCI.B
Watchlist
Price: 43.54 CAD -1.14% Market Closed
Market Cap: 23.4B CAD

Relative Value

The Relative Value of one RCI.B stock under the Base Case scenario is 137.64 CAD. Compared to the current market price of 43.54 CAD, Rogers Communications Inc is Undervalued by 68%.

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
137.64 CAD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
55
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
1.1
vs History
87
vs Industry
39
Median 3Y
18.9
Median 5Y
18.1
Industry
17.4
Forward
8.8
vs History
88
vs Industry
52
Median 3Y
5.9
Median 5Y
6.3
Industry
6.6
vs History
9
vs Industry
43
Median 3Y
4.5
Median 5Y
6.8
Industry
16.1
vs History
88
vs Industry
40
Median 3Y
2.7
Median 5Y
2.7
Industry
2.1
vs History
66
vs Industry
28
Median 3Y
3.9
Median 5Y
3.4
Industry
2.1
Forward
3.1
vs History
87
vs Industry
26
Median 3Y
8.9
Median 5Y
7.9
Industry
4.1
vs History
87
vs Industry
43
Median 3Y
8.8
Median 5Y
7.8
Industry
8.2
Forward
6.7
vs History
76
vs Industry
33
Median 3Y
16.6
Median 5Y
15
Industry
13.9
Forward
12.9
vs History
63
vs Industry
27
Median 3Y
13.8
Median 5Y
12.2
Industry
8.7
vs History
60
vs Industry
11
Median 3Y
42.4
Median 5Y
40.7
Industry
15.7
vs History
87
vs Industry
52
Median 3Y
1.1
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

RCI.B Competitors Multiples
Rogers Communications Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rogers Communications Inc
TSX:RCI.B
23.4B CAD 1.1 13.3 6.9 13.4
US
T-Mobile US Inc
NASDAQ:TMUS
270.3B USD 3.3 22.7 11.1 18.5
ZA
Vodacom Group Ltd
JSE:VOD
266.2B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
258.9B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 10.9 8.2 8.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5T INR 6.7 34.4 13.6 26.7
JP
SoftBank Group Corp
TSE:9984
14.9T JPY 2.1 13.2 15.5 33.8
JP
SoftBank Corp
TSE:9434
10.5T JPY 1.6 20.3 7.7 13.6
JP
KDDI Corp
TSE:9433
9.8T JPY 1.6 14.2 6.5 10.6
MX
America Movil SAB de CV
BMV:AMXB
1T MXN 1.1 30.5 4.4 8.5
UK
Vodafone Group PLC
LSE:VOD
20.2B GBP 0.6 -5.6 177.2 564.8
P/E Multiple
Earnings Growth PEG
CA
Rogers Communications Inc
TSX:RCI.B
Average P/E: 19.9
13.3
21%
0.6
US
T-Mobile US Inc
NASDAQ:TMUS
22.7
15%
1.5
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
10.9
6%
1.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
34.4
17%
2
JP
SoftBank Group Corp
TSE:9984
13.2
-51%
N/A
JP
SoftBank Corp
TSE:9434
20.3
N/A N/A
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
30.5
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: 27.9
6.9
2%
3.5
US
T-Mobile US Inc
NASDAQ:TMUS
11.1
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
8.2
35%
0.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.6
N/A N/A
JP
SoftBank Group Corp
TSE:9984
15.5
13%
1.2
JP
SoftBank Corp
TSE:9434
7.7
4%
1.9
JP
KDDI Corp
TSE:9433
6.5
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
6%
0.7
UK
Vodafone Group PLC
LSE:VOD
177.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rogers Communications Inc
TSX:RCI.B
Average EV/EBIT: 77.6
13.4
5%
2.7
US
T-Mobile US Inc
NASDAQ:TMUS
18.5
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
8.2
6%
1.4
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
26.7
N/A N/A
JP
SoftBank Group Corp
TSE:9984
33.8
18%
1.9
JP
SoftBank Corp
TSE:9434
13.6
N/A N/A
JP
KDDI Corp
TSE:9433
10.6
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.5
7%
1.2
UK
Vodafone Group PLC
LSE:VOD
564.8
N/A N/A