investorscraft@gmail.com

Intrinsic ValueQuebecor Inc. (QBR-A.TO)

Previous Close$50.78
Intrinsic Value
Upside potential
Previous Close
$50.78

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

Quebecor Inc. is a diversified Canadian conglomerate operating primarily in telecommunications, media, and sports and entertainment. Its telecommunications segment, a core revenue driver, provides TV distribution, internet, mobile, and wireline services, leveraging its Helix platform for integrated home management solutions. The media segment spans TV networks, digital news platforms, magazine publishing, and out-of-home advertising, while its sports and entertainment division manages hockey teams, event production, and music distribution. Quebecor holds a strong regional presence in Quebec, competing with national players like Bell and Rogers by bundling services and emphasizing local content. Its vertically integrated model allows cross-promotion across media and telecom assets, reinforcing customer retention. The company’s focus on Quebec’s Francophone market provides a cultural edge, though its growth beyond the province remains limited compared to larger rivals.

Revenue Profitability And Efficiency

Quebecor reported FY revenue of CAD 5.64 billion, with net income of CAD 747.5 million, reflecting a 13.3% net margin. Operating cash flow stood at CAD 1.72 billion, underscoring robust cash generation. Capital expenditures of CAD 898 million indicate ongoing investments in telecom infrastructure and digital platforms. The company’s ability to convert revenue into free cash flow supports its dividend and debt management strategies.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 3.22 highlights Quebecor’s earnings strength, driven by telecom subscriptions and media monetization. The company’s capital efficiency is evident in its ability to fund growth while maintaining profitability, though its high debt load (CAD 7.99 billion) necessitates careful liquidity management. Operating cash flow coverage of debt service remains adequate, supported by stable recurring revenue streams.

Balance Sheet And Financial Health

Quebecor’s balance sheet shows CAD 61.8 million in cash against total debt of CAD 7.99 billion, reflecting leveraged growth. The debt-to-equity ratio is elevated, typical for capital-intensive telecoms, but manageable given predictable cash flows. The company’s investment-grade credit profile and disciplined capex allocation mitigate refinancing risks, though interest rate volatility could pressure margins.

Growth Trends And Dividend Policy

Quebecor’s growth is tied to telecom subscriber gains and media monetization, with limited geographic diversification. A dividend of CAD 1.35 per share (42% payout ratio) signals commitment to shareholder returns, balanced against reinvestment needs. The company’s regional focus may cap long-term growth unless it expands beyond Quebec or diversifies offerings.

Valuation And Market Expectations

At a CAD 8.65 billion market cap, Quebecor trades at ~11.6x net income, aligning with regional telecom peers. Its beta of 0.49 suggests lower volatility, reflecting stable demand for essential services. Investors likely price in modest growth, given its concentrated market exposure and competitive pressures from national rivals.

Strategic Advantages And Outlook

Quebecor’s integration of telecom and media assets provides cross-selling opportunities and churn reduction. Its Quebec-centric strategy offers cultural resonance but limits scalability. Near-term priorities include 5G rollout and content monetization, while long-term success hinges on balancing debt reduction with growth investments. Regulatory shifts and competition remain key risks.

Sources

Company filings, 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