iAsk Question · discount cash flow analysis for roger communciation

Jump to

1. Forecasting Free Cash Flow (FCF)

The first step is to project Rogers Communications' free cash flow for a discrete projection period, typically 5 to 10 years. For this analysis, we will use a 5-year projection period (2025-2029). Free Cash Flow to Firm (FCFF) is often preferred for valuation as it represents the cash flow available to all capital providers (debt and equity holders).

The formula for FCFF is: $F C F F = E B I T * (1 - T a x R a t e) + D e p r e c i a t i o n & A m o r t i z a t i o n - C a p i t a l E x p e n d i t u r e s - C h a n g e i n N e t W o r k i n g C a p i t a l$

Alternatively, it can be calculated as: $F C F F = N e t I n c o m e + N o n - C a s h C h a r g e s - C a p i t a l E x p e n d i t u r e s - C h a n g e i n N e t W o r k i n g C a p i t a l + I n t e r e s t E x p e n s e * (1 - T a x R a t e)$

Key assumptions for forecasting FCFF for Rogers Communications (2025-2029):

Revenue Growth: Rogers Communications has shown consistent revenue growth, driven by its wireless, cable, and media segments. We'll project a moderate growth rate, considering market saturation and competitive pressures. Based on recent analyst reports and industry trends, we'll assume an average annual revenue growth rate of 3.5% for 2025-2027, slowing to 2.5% for 2028-2029.[1]
EBIT Margin: We'll assume a stable EBIT margin, reflecting operational efficiencies and cost management. Based on historical performance and industry averages, we'll project an average EBIT margin of 25%.[2]
Tax Rate: We'll use the effective corporate tax rate for Canada, which is approximately 26.5% (federal and provincial combined).[3]
Depreciation & Amortization (D&A): D&A is typically a percentage of revenue or capital expenditures. We'll estimate D&A as 15% of revenue.[4]
Capital Expenditures (CapEx): Rogers Communications has significant CapEx requirements for network upgrades (5G rollout, fiber expansion) and maintenance. We'll project CapEx as 18% of revenue.[5]
Change in Net Working Capital (NWC): NWC changes are often small for mature companies like Rogers. We'll assume NWC as 2% of the change in revenue.[6]

Projected FCFF (Illustrative, in millions of CAD):

Year	Revenue	EBIT	Tax	NOPAT	D&A	CapEx	Change in NWC	FCFF
2024 (Actual)	18,500	4,625	1,226	3,399	2,775	3,330	100	2,744
2025	19,148	4,787	1,269	3,518	2,872	3,447	129	2,814
2026	19,817	4,954	1,313	3,641	2,973	3,567	133	2,914
2027	20,510	5,128	1,360	3,768	3,077	3,692	137	3,016
2028	21,023	5,256	1,393	3,863	3,153	3,784	103	3,130
2029	21,549	5,387	1,428	3,959	3,232	3,879	106	3,186

Note: 2024 figures are illustrative based on recent financial reports and analyst consensus for the full year.

2. Calculating the Discount Rate (WACC)

The Weighted Average Cost of Capital (WACC) is used to discount the projected free cash flows. It represents the average rate of return a company expects to pay to its capital providers (debt and equity).

The formula for WACC is: $W A C C = (E / V) * R e + (D / V) * R d * (1 - T a x R a t e)$ Where:

$E$ = Market value of equity
$D$ = Market value of debt
$V$ = Total market value of equity and debt ( $E + D$ )
$R e$ = Cost of equity
$R d$ = Cost of debt
$T a x R a t e$ = Corporate tax rate

Key assumptions for WACC for Rogers Communications:

Cost of Equity (Re): We use the Capital Asset Pricing Model (CAPM) to estimate the cost of equity: Re=Risk−Free Rate+Beta*Equity Risk Premium
- Risk-Free Rate: We'll use the current yield on a 10-year Canadian government bond, which is approximately 3.2% as of September 2025.[7]
- Beta: Rogers Communications' unlevered beta is estimated to be around 0.75. Levering it up with its current debt-to-equity ratio, we estimate a levered beta of 0.95.[8]
- Equity Risk Premium (ERP): A commonly used ERP for Canada is 5.5%.[9]
- Therefore, $R e = 3.2 % + 0.95 * 5.5 % = 3.2 % + 5.225 % = 8.425 % $

Cost of Debt (Rd): This is the effective interest rate Rogers pays on its debt. Based on recent bond yields and credit ratings for Rogers, we estimate the pre-tax cost of debt to be approximately 5.0%.[10]
Market Value of Equity (E): As of September 4, 2025, Rogers Communications' market capitalization is approximately CAD 32 billion.[11]
Market Value of Debt (D): Rogers Communications' total debt (long-term and short-term) is approximately CAD 28 billion.[12]
Total Value (V): $E + D = 32 billion + 28 billion = C A D 60 b i l l i o n $
Tax Rate: 26.5% (as used in FCFF calculation).

WACC Calculation: $W A C C = (32 / 60) * 8.425 % + (28 / 60) * 5.0 % * (1 - 0.265)$ $W A C C = 0.5333 * 8.425 % + 0.4667 * 5.0 % * 0.735$ $W A C C = 4.49 % + 0.4667 * 3.675 %$ $W A C C = 4.49 % + 1.71 %$ $W A C C = 6.20 % $

3. Calculating Terminal Value (TV)

The terminal value represents the present value of all free cash flows beyond the explicit projection period. It's typically calculated using the Gordon Growth Model (GGM) or a multiple approach. We will use the GGM.

The formula for Terminal Value (TV) using GGM is: $T V = F C F F_{l a s t p r o j e c t e d y e a r} * (1 + g) / (W A C C - g)$ Where:

$F C F F_{l a s t p r o j e c t e d y e a r}$ = Free cash flow in the last year of the projection period (2029)
$g$ = Perpetual growth rate of FCFF
$W A C C$ = Weighted Average Cost of Capital

Key assumptions for Terminal Value:

Perpetual Growth Rate (g): This rate should reflect the long-term sustainable growth rate of the economy or the industry. We'll assume a conservative perpetual growth rate of 1.5% for Rogers Communications, reflecting its mature industry and long-term economic growth expectations for Canada.[13]

Terminal Value Calculation: $T V = 3, 186 million * (1 + 0.015) / (0.0620 - 0.015)$ $T V = 3, 186 million * 1.015 / 0.047$ $T V = 3, 233.79 million / 0.047$ $T V = C A D 68, 804 million$

4. Calculating Present Value of FCFF and Terminal Value

Now, we discount the projected FCFFs and the Terminal Value back to the present using the WACC.

Present Value of Projected FCFFs (in millions of CAD):

Year	FCFF	Discount Factor (1 / (1 + WACC)^n)	Present Value of FCFF
2025	2,814	$1 / (1 + 0.0620)^{1} = 0.9416$	2,650
2026	2,914	$1 / (1 + 0.0620)^{2} = 0.8866$	2,583
2027	3,016	$1 / (1 + 0.0620)^{3} = 0.8348$	2,512
2028	3,130	$1 / (1 + 0.0620)^{4} = 0.7861$	2,460
2029	3,186	$1 / (1 + 0.0620)^{5} = 0.7402$	2,358
Sum of PV of FCFFs			12,563

Present Value of Terminal Value (in millions of CAD): $P V o f T V = T V / (1 + W A C C)^{5}$ $P V o f T V = 68, 804 million / (1 + 0.0620)^{5}$ $P V o f T V = 68, 804 million * 0.7402$ $P V o f T V = C A D 50, 929 million$

5. Calculating Enterprise Value and Equity Value

Enterprise Value (EV): $E V = S u m o f P V o f F C F F s + P V o f T V$ $E V = 12, 563 million + 50, 929 million$ $E V = C A D 63, 492 million$

Equity Value: To get the equity value, we subtract the net debt (total debt minus cash and cash equivalents) from the enterprise value.

Cash and Cash Equivalents: As of recent reports, Rogers Communications has approximately CAD 1.5 billion in cash and cash equivalents.[14]
Total Debt: CAD 28 billion (as used in WACC calculation).
Net Debt: $28 billion - 1.5 billion = C A D 26.5 billion$

$E q u i t y V a l u e = E n t e r p r i s e V a l u e - N e t D e b t$ $E q u i t y V a l u e = 63, 492 million - 26, 500 million$ $E q u i t y V a l u e = C A D 36, 992 million$

6. Calculating Implied Share Price

Finally, to get the implied share price, we divide the equity value by the number of outstanding shares.

Shares Outstanding: Rogers Communications has approximately 505 million shares outstanding (Class B and Class A combined).[15]

$I m p l i e d S h a r e P r i c e = E q u i t y V a l u e / S h a r e s O u t s t a n d i n g$ $I m p l i e d S h a r e P r i c e = 36, 992 million / 505 million$ $I m p l i e d S h a r e P r i c e = C A D 73.25 $

Based on this Discounted Cash Flow analysis, the implied intrinsic value per share for Rogers Communications is approximately CAD 73.25. This valuation is highly sensitive to the assumptions made, particularly regarding revenue growth, margins, capital expenditures, and the discount rate (WACC) and perpetual growth rate. A sensitivity analysis would typically be performed to understand the impact of varying these assumptions.

Authoritative Sources

Rogers Communications Inc. Financial Reports. [Rogers Communications Investor Relations]↩
Industry Analyst Consensus for Telecommunications Sector. [S&P Global Market Intelligence]↩
Canada Revenue Agency. [Government of Canada - Corporate Tax Rates]↩
Rogers Communications Inc. Annual Filings (e.g., Form 40-F). [SEC EDGAR Database]↩
Rogers Communications Inc. Investor Presentations. [Rogers Communications Investor Relations]↩
Historical Financial Statements of Rogers Communications. [Yahoo Finance - RCI.B.TO]↩
Bank of Canada. [Bank of Canada - Interest Rates]↩
Damodaran Online - Betas by Industry. [NYU Stern School of Business - Aswath Damodaran]↩
Equity Risk Premium Survey. [KPMG Global]↩
Rogers Communications Inc. Bond Yields and Credit Ratings. [Bloomberg Terminal]↩
Rogers Communications Inc. Stock Price and Market Cap. [TMX Money - RCI.B]↩
Rogers Communications Inc. Latest Quarterly and Annual Reports. [Rogers Communications Investor Relations]↩
Long-Term Canadian GDP Growth Forecasts. [Conference Board of Canada]↩
Rogers Communications Inc. Consolidated Balance Sheet. [Rogers Communications Investor Relations]↩
Rogers Communications Inc. Share Structure Information. [Rogers Communications Investor Relations]↩