investorscraft@gmail.com

Intrinsic ValueCogeco Communications Inc. (CCA.TO)

Previous Close$65.63
Intrinsic Value
Upside potential
Previous Close
$65.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cogeco Communications Inc. is a North American telecommunications provider specializing in broadband, video, and telephony services. The company operates under the Cogeco Connexion brand in Québec and Ontario, and as Atlantic Broadband in the U.S., serving residential and business customers through its fiber-optic networks. Its revenue model hinges on subscription-based services, including high-speed internet, IP telephony, and video offerings, with additional income from equipment rentals and business connectivity solutions. Cogeco holds a strong regional presence in Canada, particularly in Québec and Ontario, while expanding its footprint in competitive U.S. markets. The company differentiates itself through reliable infrastructure and bundled service offerings, though it faces intense competition from larger incumbents and disruptive technologies. Its subsidiary structure under Cogeco Inc. provides financial stability, but regional concentration may limit growth scalability compared to national players.

Revenue Profitability And Efficiency

Cogeco reported FY2024 revenue of CAD 2.98 billion, with net income of CAD 335.5 million, reflecting a net margin of approximately 11.3%. Operating cash flow stood at CAD 1.18 billion, offset by capital expenditures of CAD 862 million, indicative of ongoing network investments. The company’s EBITDA margins align with regional telecom peers, though U.S. expansion costs may pressure near-term profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 7.83 demonstrates stable earnings power, supported by recurring subscription revenue. However, high capital intensity (Capex/revenue ~29%) underscores the balance between growth investments and cash flow generation. ROIC metrics are tempered by debt levels, but the asset-light fiber model improves long-term capital efficiency.

Balance Sheet And Financial Health

Total debt of CAD 4.82 billion against cash reserves of CAD 76.3 million reflects leveraged operations typical for telecoms. Debt/EBITDA ratios warrant monitoring, though the company’s predictable cash flows support current obligations. Liquidity is managed through operational cash generation and disciplined refinancing.

Growth Trends And Dividend Policy

Growth is driven by regional penetration and U.S. market expansion, though subscriber trends face secular pressures. A dividend of CAD 3.62 per share (yield ~3-4%) signals commitment to shareholder returns, with payout ratios balanced against reinvestment needs. Dividend sustainability hinges on stable cash flows and manageable leverage.

Valuation And Market Expectations

At a market cap of CAD 2.87 billion and beta of 0.59, Cogeco trades at a discount to larger telecoms, reflecting its regional focus and growth execution risks. Valuation multiples suggest muted expectations, with upside contingent on successful U.S. scaling and margin stabilization.

Strategic Advantages And Outlook

Cogeco’s regional infrastructure and bundled services provide competitive moats, but scalability challenges persist. Strategic priorities include network upgrades and targeted acquisitions, though macroeconomic and competitive pressures may temper near-term upside. The outlook remains stable, with execution risk balanced against dividend reliability.

Sources

Company filings, TSX disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount