investorscraft@gmail.com

Intrinsic ValueRogers Communications Inc. (RCI-A.TO)

Previous Close$52.00
Intrinsic Value
Upside potential
Previous Close
$52.00

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 through its Wireless, Cable, and Media segments. The company dominates the domestic market with its comprehensive suite of mobile and internet services, including postpaid and prepaid offerings under brands like Rogers, Fido, and chatr. Its Cable segment provides high-speed internet, smart home solutions, and Ignite TV, while the Media division owns sports franchises, TV networks, and radio stations, reinforcing its integrated ecosystem. Rogers leverages its extensive infrastructure and brand equity to maintain a competitive edge in Canada’s oligopolistic telecom sector, characterized by high barriers to entry and recurring revenue streams. The company’s ownership of the Toronto Blue Jays and Rogers Centre further diversifies its revenue base, enhancing its cross-platform advertising and content distribution capabilities. Strategic investments in 5G and fiber expansion underscore its commitment to technological leadership, ensuring long-term relevance in an increasingly digital economy.

Revenue Profitability And Efficiency

Rogers reported FY revenue of CAD 20.6 billion, with net income of CAD 1.73 billion, reflecting a diluted EPS of CAD 3.24. Operating cash flow stood at CAD 5.68 billion, though capital expenditures of CAD 4.17 billion indicate heavy investment in network infrastructure. The company’s profitability metrics are stable, supported by high-margin wireless services and scalable media operations, though capex pressures remain a drag on free cash flow.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its wireless segment, which benefits from high ARPU and low churn rates. Rogers’ capital efficiency is tempered by its debt-heavy balance sheet, with total debt of CAD 47.63 billion against cash reserves of CAD 898 million. However, its recurring revenue model and dominant market share provide reliable cash flows to service obligations.

Balance Sheet And Financial Health

Rogers’ financial health is marked by significant leverage, with total debt exceeding CAD 47 billion. While its cash position is modest (CAD 898 million), the company’s robust operating cash flow (CAD 5.68 billion) supports debt servicing. The balance sheet reflects aggressive investment in 5G and fiber, which may constrain near-term flexibility but positions the firm for long-term growth.

Growth Trends And Dividend Policy

Rogers has prioritized network expansion and content diversification, with growth underpinned by 5G adoption and streaming demand. The company pays a dividend of CAD 2 per share, offering a yield that appeals to income-focused investors. However, dividend sustainability depends on balancing capex needs with shareholder returns, given its high debt load.

Valuation And Market Expectations

With a market cap of CAD 19.63 billion and a beta of 0.83, Rogers trades as a defensive play in the telecom sector. Investors likely price in steady cash flows and regulatory stability, though valuation multiples may reflect concerns over leverage and competitive pressures from peers like Bell and Telus.

Strategic Advantages And Outlook

Rogers’ integrated telecom-media model and infrastructure ownership provide durable competitive advantages. The outlook hinges on successful 5G monetization, cost management, and debt reduction. Regulatory risks and competition persist, but the company’s scale and brand strength position it to navigate industry headwinds.

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