investorscraft@gmail.com

Intrinsic ValueRogers Communications Inc. (RCI)

Previous Close$35.64
Intrinsic Value
Upside potential
Previous Close
$35.64

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

Rogers Communications Inc. is a leading Canadian telecommunications and media company, operating in wireless, cable, and sports & media segments. The company generates revenue primarily through subscription-based services, including mobile and internet plans, alongside advertising and content distribution. Rogers holds a dominant position in Canada's telecom sector, competing with Bell and Telus, and benefits from high barriers to entry due to infrastructure investments and spectrum ownership. Its ownership of the Toronto Blue Jays and Sportsnet further diversifies its revenue streams and strengthens its brand. The company's integrated approach allows cross-selling opportunities, while its focus on 5G deployment and fiber expansion aims to sustain long-term competitiveness in a data-driven economy. Regulatory scrutiny remains a factor, but Rogers' scale and diversified portfolio provide resilience against market shifts.

Revenue Profitability And Efficiency

Rogers reported FY 2024 revenue of $20.6 billion, with net income of $1.73 billion, reflecting a net margin of approximately 8.4%. Diluted EPS stood at $3.24, supported by strong operating cash flow of $5.68 billion. Capital expenditures of $4.17 billion indicate continued investment in network infrastructure, aligning with industry demands for higher bandwidth and reliability. The company's ability to convert revenue into cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow covering capital expenditures and dividends. However, high total debt of $47.63 billion raises questions about long-term capital efficiency, though the telecom sector typically carries significant leverage due to infrastructure costs. Rogers' focus on 5G and fiber expansion may enhance future returns, but debt servicing remains a critical factor in assessing sustainable earnings growth.

Balance Sheet And Financial Health

Rogers' balance sheet shows $898 million in cash against $47.63 billion in total debt, highlighting a leveraged position common in capital-intensive telecoms. The debt load necessitates careful liquidity management, but stable cash flows from recurring subscriptions provide a cushion. Investors should monitor leverage ratios and refinancing risks, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Rogers has maintained a dividend payout, with FY 2024 dividends of $1.43 per share, reflecting a commitment to shareholder returns. Growth is driven by 5G adoption and broadband expansion, though competitive pressures and regulatory hurdles may temper upside. The dividend appears sustainable given cash flow coverage, but high capex demands could limit near-term increases.

Valuation And Market Expectations

The market likely prices Rogers based on its stable cash flows and infrastructure moat, though elevated debt may weigh on valuation multiples. Investors appear to balance growth potential from 5G against sector-wide challenges like saturation and regulatory oversight. Comparative analysis with peers would provide clearer context for valuation benchmarks.

Strategic Advantages And Outlook

Rogers benefits from scale, spectrum assets, and a diversified revenue base, positioning it well for long-term industry shifts. Strategic investments in 5G and fiber should bolster competitiveness, but execution risks and debt management remain critical. The outlook hinges on balancing growth investments with financial discipline, particularly in a competitive and regulated market.

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