
Rogers Communications Inc
TSX:RCI.B

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:

Valuation History
Rogers Communications Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Rogers Communications Inc
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 |
Free Cash Flow Analysis
Rogers Communications Inc
CAD | |
Free Cash Flow | CAD |
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
|
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.

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.

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
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.
Dividends
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?
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%.