Rogers Communications Inc
TSX:RCI.B

Watchlist Manager
Rogers Communications Inc Logo
Rogers Communications Inc
TSX:RCI.B
Watchlist
Price: 36.42 CAD -0.22% Market Closed
Market Cap: 19.6B CAD

Intrinsic Value

The intrinsic value of one RCI.B stock under the Base Case scenario is 86.65 CAD. Compared to the current market price of 36.42 CAD, Rogers Communications Inc is Undervalued by 58%.

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

RCI.B Intrinsic Value
86.65 CAD
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rogers Communications Inc

Valuation History Unavailable

Historical valuation for RCI.B cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
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.

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.

Show More Less
How do you feel about RCI.B?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Rogers Communications Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rogers Communications Inc

Current Assets 9.9B
Cash & Short-Term Investments 2.7B
Receivables 5.3B
Other Current Assets 1.9B
Non-Current Assets 63.2B
Long-Term Investments 596m
PP&E 25.2B
Intangibles 34B
Other Non-Current Assets 3.4B
Efficiency

Free Cash Flow Analysis
Rogers Communications Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rogers Communications Inc

Revenue
20.7B CAD
Cost of Revenue
-11B CAD
Gross Profit
9.7B CAD
Operating Expenses
-4.6B CAD
Operating Income
5B CAD
Other Expenses
-3.3B CAD
Net Income
1.8B CAD
Fundamental Scores

RCI.B Profitability Score
Profitability Due Diligence

Rogers Communications Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Free Cash Flow
Positive 3-Years Revenue Growth
55/100
Profitability
Score

Rogers Communications Inc's profitability score is 55/100. 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
Positive Net Debt
Low Altman Z-Score
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 52.13 CAD with a low forecast of 35.35 CAD and a high forecast of 72.45 CAD.

Lowest
Price Target
35.35 CAD
3% Downside
Average
Price Target
52.13 CAD
43% Upside
Highest
Price Target
72.45 CAD
99% 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
Previous Payment
-
Today
Next Payment
-
Today
Jun 7, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
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 86.65 CAD.

Is RCI.B stock undervalued or overvalued?

Compared to the current market price of 36.42 CAD, Rogers Communications Inc is Undervalued by 58%.

Back to Top