investorscraft@gmail.com

Intrinsic ValueShaw Communications Inc. (SJR-B.TO)

Previous Close$40.48
Intrinsic Value
Upside potential
Previous Close
$40.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shaw Communications Inc. is a leading Canadian connectivity company operating in the telecommunications services sector. The company generates revenue through its Wireline and Wireless segments, offering cable telecommunications services such as video, Internet, WiFi, and phone, alongside wireless voice and data services under the Freedom Mobile and Shaw Mobile brands. Shaw serves both consumer and business markets, leveraging a national fibre-optic backbone network to deliver high-speed connectivity. The company holds a strong position in Western Canada, particularly in British Columbia and Alberta, where it competes with major telecom providers. Shaw's diversified service portfolio and regional focus provide a stable revenue base, though its wireless segment remains smaller compared to national incumbents. The company's strategic investments in infrastructure and customer service have helped maintain its competitive edge in a highly regulated industry.

Revenue Profitability And Efficiency

Shaw reported revenue of CAD 5.45 billion for FY 2022, with net income of CAD 764 million, reflecting a net margin of approximately 14%. The company's diluted EPS stood at CAD 1.52, supported by strong operational cash flow of CAD 1.83 billion. Capital expenditures were significant at CAD 1.1 billion, indicating ongoing investments in network infrastructure and service expansion.

Earnings Power And Capital Efficiency

Shaw demonstrates solid earnings power, with operating cash flow covering capital expenditures and leaving room for shareholder returns. The company's capital efficiency is evident in its ability to sustain profitability while investing heavily in network upgrades and wireless expansion. However, its wireless segment's smaller scale relative to competitors may limit near-term margin expansion.

Balance Sheet And Financial Health

Shaw maintains a balanced financial position, with CAD 421 million in cash and equivalents against total debt of CAD 5.88 billion. The debt level reflects the capital-intensive nature of the telecom industry but remains manageable given the company's stable cash flows. The balance sheet supports ongoing operations and strategic investments without immediate liquidity concerns.

Growth Trends And Dividend Policy

Shaw's growth is driven by broadband and wireless subscriber additions, though competitive pressures persist. The company paid a dividend of CAD 1.19 per share in FY 2022, reflecting a commitment to returning capital to shareholders. Future growth may hinge on further wireless market penetration and fibre network expansion.

Valuation And Market Expectations

With a market cap of approximately CAD 20.2 billion and a beta of 0.34, Shaw is viewed as a relatively stable investment in the telecom sector. The valuation reflects expectations of steady, if not explosive, growth, given its regional focus and competitive landscape.

Strategic Advantages And Outlook

Shaw benefits from its established infrastructure and regional dominance in Western Canada. The outlook remains cautiously optimistic, with opportunities in 5G deployment and broadband demand offset by regulatory and competitive challenges. The company's ability to innovate and retain customers will be critical in maintaining its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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