Rogers Communications Inc
NYSE:RCI

Watchlist Manager
Rogers Communications Inc Logo
Rogers Communications Inc
NYSE:RCI
Watchlist
Price: 30.84 USD 1.51% Market Closed
Market Cap: 16.5B USD
Have any thoughts about
Rogers Communications Inc?
Write Note

Relative Value

The Relative Value of one RCI stock under the Base Case scenario is 94.86 USD. Compared to the current market price of 30.84 USD, Rogers Communications Inc is Undervalued by 67%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RCI Relative Value
Base Case
94.86 USD
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
46
Median 3Y
1.8
Median 5Y
1.9
Industry
1.4
Forward
1.1
vs History
80
vs Industry
10
Median 3Y
19.8
Median 5Y
18.1
Industry
17.2
Forward
8.8
vs History
98
vs Industry
49
Median 3Y
6.3
Median 5Y
6.3
Industry
6.6
vs History
vs Industry
43
Median 3Y
2.4
Median 5Y
5.8
Industry
16.5
vs History
98
vs Industry
28
Median 3Y
2.8
Median 5Y
2.8
Industry
2
vs History
73
vs Industry
23
Median 3Y
4
Median 5Y
3.4
Industry
1.9
Forward
3.1
vs History
98
vs Industry
22
Median 3Y
8.9
Median 5Y
7.9
Industry
4.1
vs History
98
vs Industry
35
Median 3Y
8.8
Median 5Y
7.8
Industry
8.2
Forward
6.7
vs History
74
vs Industry
27
Median 3Y
16.9
Median 5Y
15
Industry
13.6
Forward
12.6
vs History
73
vs Industry
25
Median 3Y
14.1
Median 5Y
12.2
Industry
8.8
vs History
65
vs Industry
9
Median 3Y
48
Median 5Y
39.5
Industry
16.3
vs History
98
vs Industry
42
Median 3Y
1.2
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

RCI Competitors Multiples
Rogers Communications Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Rogers Communications Inc
NYSE:RCI
23.8B USD 1.2 15.8 6.9 13.7
US
T-Mobile US Inc
NASDAQ:TMUS
255.2B USD 3.2 24.6 10.9 19.1
CN
China Mobile Ltd
SSE:600941
1.5T CNY 1.5 11.4 9 9
ZA
Vodacom Group Ltd
JSE:VOD
199.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
170.6B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.1T INR 5.9 74.2 13.1 27.1
JP
SoftBank Group Corp
TSE:9984
13.3T JPY 1.9 6.1 14.1 34.2
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.4T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
885.5B MXN 1.1 24 4.2 8
TH
Advanced Info Service PCL
SET:ADVANC
847.6B THB 4.1 25.8 9.6 21.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Rogers Communications Inc
NYSE:RCI
Average EV/EBITDA: 9.1
6.9
7%
1
US
T-Mobile US Inc
NASDAQ:TMUS
10.9
9%
1.2
CN
China Mobile Ltd
SSE:600941
9
37%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13.1
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.1
17%
0.8
JP
KDDI Corp
TSE:9433
6.8
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.2
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.6
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Rogers Communications Inc
NYSE:RCI
Average EV/EBIT: 17.6
13.7
10%
1.4
US
T-Mobile US Inc
NASDAQ:TMUS
19.1
14%
1.4
CN
China Mobile Ltd
SSE:600941
9
6%
1.5
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27.1
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.2
20%
1.7
JP
KDDI Corp
TSE:9433
11.7
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
21.8
13%
1.7