investorscraft@gmail.com

Intrinsic ValueTELUS Corporation (TU)

Previous Close$13.96
Intrinsic Value
Upside potential
Previous Close
$13.96

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

TELUS Corporation operates as a leading telecommunications provider in Canada, offering a diversified portfolio of wireless, wireline, and digital solutions. The company generates revenue primarily through subscription-based services, including mobile and internet plans, alongside healthcare IT and agriculture technology services. TELUS distinguishes itself through its advanced network infrastructure, customer-centric approach, and investments in 5G and fiber-optic expansion, positioning it as a key player in a highly competitive sector dominated by incumbents like Rogers and BCE. Its strategic focus on digital transformation and IoT-enabled services further strengthens its market relevance. The company’s vertically integrated operations span consumer, business, and public sector segments, reinforcing its resilience against economic cycles. TELUS’s strong brand equity and consistent service quality underpin its ability to maintain premium pricing and customer retention in a saturated market.

Revenue Profitability And Efficiency

TELUS reported FY 2024 revenue of $20.1 billion, with net income of $993 million, reflecting a net margin of approximately 4.9%. Operating cash flow stood at $4.8 billion, underscoring robust cash generation capabilities. Capital expenditures of $2.8 billion highlight continued investments in network infrastructure, though this weighs on near-term free cash flow. The company’s efficiency metrics are in line with industry peers, balancing growth spending with profitability.

Earnings Power And Capital Efficiency

Diluted EPS of $0.67 indicates moderate earnings power, tempered by high leverage and reinvestment needs. The company’s capital allocation prioritizes network upgrades and dividend payouts, with a dividend per share of $1.13. While ROIC is pressured by debt levels, TELUS’s recurring revenue model provides stable cash flows to service obligations and fund growth initiatives.

Balance Sheet And Financial Health

TELUS carries significant total debt of $29.8 billion, a concern given its capital-intensive operations. The absence of reported cash reserves suggests reliance on operating cash flow for liquidity. Leverage ratios remain elevated, though the company’s stable cash flows and regulated market position mitigate refinancing risks. Investors should monitor debt maturity profiles and interest coverage closely.

Growth Trends And Dividend Policy

Growth is driven by 5G adoption and fiber expansion, though revenue growth is likely to remain modest in a mature market. The dividend yield is attractive, supported by a payout ratio aligned with industry norms. TELUS’s commitment to returning capital to shareholders is evident, but future increases may hinge on deleveraging and operational cash flow stability.

Valuation And Market Expectations

The stock’s valuation reflects a balance between dividend appeal and leverage concerns. Market expectations likely price in steady, low-single-digit revenue growth and gradual margin improvement. Comparables suggest the shares trade in line with telecom peers, with premiums for TELUS’s healthcare and digital diversification.

Strategic Advantages And Outlook

TELUS’s strategic advantages include its infrastructure moat, diversified revenue streams, and leadership in digital health. The outlook is stable, with growth contingent on execution in 5G and cost management. Regulatory support for broadband expansion and IoT adoption could provide tailwinds, but competitive intensity and debt servicing 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