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

Intrinsic Value

The intrinsic value of one RCI.B stock under the Base Case scenario is 73.87 CAD. Compared to the current market price of 50.69 CAD, Rogers Communications Inc is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RCI.B Intrinsic Value
73.87 CAD
Undervaluation 31%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Rogers Communications Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about RCI.B?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RCI.B valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rogers Communications Inc.

Explain Valuation
Compare RCI.B to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The substantial debt burden taken on to finance the Shaw acquisition could constrain Rogers’ ability to invest aggressively in network upgrades and new market opportunities, hampering long-term growth.

Rogers’ recent high-profile network outages have tarnished its reputation for service reliability, potentially driving customers to rival providers like Bell and Telus and leading to increased churn.

Regulatory scrutiny over Canada’s concentrated telecom market could subject Rogers to stricter tariffs or oversight, limiting pricing flexibility and profitability from bundled services.

Bull Theses

Successful integration of Shaw’s cable and wireless assets could yield cost and revenue synergies larger than expected, strengthening Rogers’ market position and boosting margins.

A proactive rollout of 5G networks, combined with strategic spectrum investments, positions Rogers to capitalize on rising data demand, especially in urban Canadian markets seeking faster connectivity.

Ownership of key media assets such as Sportsnet and partnerships with major Canadian sports franchises create differentiated offerings that can drive subscriber retention and cross-selling opportunities.

Show More Less
How do you feel about RCI.B?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rogers Communications Inc

Current Assets 9.4B
Cash & Short-Term Investments 1.5B
Receivables 5.7B
Other Current Assets 2.1B
Non-Current Assets 80.2B
Long-Term Investments 1.2B
PP&E 26.2B
Intangibles 49.1B
Other Non-Current Assets 3.7B
Current Liabilities 15.1B
Accounts Payable 4.4B
Short-Term Debt 3.6B
Other Current Liabilities 7.1B
Non-Current Liabilities 57.5B
Long-Term Debt 39.1B
Other Non-Current Liabilities 18.4B
Efficiency

Free Cash Flow Analysis
Rogers Communications Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rogers Communications Inc

Revenue
21B CAD
Cost of Revenue
-11.4B CAD
Gross Profit
9.7B CAD
Operating Expenses
-4.8B CAD
Operating Income
4.9B CAD
Other Expenses
1.8B CAD
Net Income
6.7B CAD
Fundamental Scores

RCI.B Profitability Score
Profitability Due Diligence

Rogers Communications Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROE is Increasing
Exceptional Net Margin
Healthy Operating Margin
59/100
Profitability
Score

Rogers Communications Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

RCI.B Solvency Score
Solvency Due Diligence

Rogers Communications Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
21/100
Solvency
Score

Rogers Communications Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RCI.B Price Targets Summary
Rogers Communications Inc

Wall Street analysts forecast RCI.B stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RCI.B is 59.53 CAD with a low forecast of 46.46 CAD and a high forecast of 74.55 CAD.

Lowest
Price Target
46.46 CAD
8% Downside
Average
Price Target
59.53 CAD
17% Upside
Highest
Price Target
74.55 CAD
47% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RCI.B is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

RCI.B News

Other Videos
What is the Intrinsic Value of one RCI.B stock?

The intrinsic value of one RCI.B stock under the Base Case scenario is 73.87 CAD.

Is RCI.B stock undervalued or overvalued?

Compared to the current market price of 50.69 CAD, Rogers Communications Inc is Undervalued by 31%.

Back to Top