image
Communication Services - Telecommunications Services - NYSE - CA
$ 33.345
-0.544 %
$ 18.1 B
Market Cap
13.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one RCI stock under the worst case scenario is HIDDEN Compared to the current market price of 33.3 USD, Rogers Communications Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one RCI stock under the base case scenario is HIDDEN Compared to the current market price of 33.3 USD, Rogers Communications Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one RCI stock under the best case scenario is HIDDEN Compared to the current market price of 33.3 USD, Rogers Communications Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RCI

image
$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
20.6 B REVENUE
6.71%
5 B OPERATING INCOME
12.17%
1.73 B NET INCOME
104.24%
5.68 B OPERATING CASH FLOW
8.79%
-4.46 B INVESTING CASH FLOW
77.95%
-1.13 B FINANCING CASH FLOW
-45.46%
4.98 B REVENUE
-9.21%
1.09 B OPERATING INCOME
-20.06%
280 M NET INCOME
-49.82%
1.3 B OPERATING CASH FLOW
14.19%
-989 M INVESTING CASH FLOW
-13.68%
1.48 B FINANCING CASH FLOW
972.78%
Balance Sheet Rogers Communications Inc.
image
Current Assets 8.37 B
Cash & Short-Term Investments 898 M
Receivables 5.65 B
Other Current Assets 1.83 B
Non-Current Assets 63 B
Long-Term Investments 615 M
PP&E 25.1 B
Other Non-Current Assets 37.4 B
7.91 %35.11 %52.30 %Total Assets$71.4b
Current Liabilities 12.6 B
Accounts Payable 4.06 B
Short-Term Debt 7.24 B
Other Current Liabilities 1.31 B
Non-Current Liabilities 48.4 B
Long-Term Debt 40.4 B
Other Non-Current Liabilities 8.01 B
6.65 %11.87 %66.21 %13.13 %Total Liabilities$61.0b
EFFICIENCY
Earnings Waterfall Rogers Communications Inc.
image
Revenue 20.6 B
Cost Of Revenue 11 B
Gross Profit 9.62 B
Operating Expenses 4.61 B
Operating Income 5 B
Other Expenses 3.27 B
Net Income 1.73 B
25b25b20b20b15b15b10b10b5b5b0021b(11b)10b(5b)5b(3b)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
46.68% GROSS MARGIN
46.68%
24.28% OPERATING MARGIN
24.28%
8.42% NET MARGIN
8.42%
16.67% ROE
16.67%
2.43% ROA
2.43%
5.70% ROIC
5.70%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Rogers Communications Inc.
image
2b2b2b2b2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.73 B
Depreciation & Amortization 4.68 B
Capital Expenditures -4.17 B
Stock-Based Compensation 0
Change in Working Capital -876 M
Others -413 M
Free Cash Flow 1.51 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Rogers Communications Inc.
image
Wall Street analysts predict an average 1-year price target for RCI of $70 , with forecasts ranging from a low of $70 to a high of $70 .
RCI Lowest Price Target Wall Street Target
70 USD 109.93%
RCI Average Price Target Wall Street Target
70 USD 109.93%
RCI Highest Price Target Wall Street Target
70 USD 109.93%
Price
Max Price Target
Min Price Target
Average Price Target
70706565606055555050454540403535303025252020Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.89% DIVIDEND YIELD
0.36 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.3780.3580.3560.3720.372610.3730.395380.3880.361540.3720.346220.3890.3770.355480.370170.3740.3740.4130.3980.374210.363320.35980.3630.3740.393680.368890.3780.3820.3950.3810.3670.3680.3531.480.3631.470.373191.480.358341.470.377831.500.51.630.3951.600.3661.530.367561.470.35261.460.712015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Rogers Communications Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Ahead of Rogers Communication (RCI) Q2 Earnings: Get Ready With Wall Street Estimates for Key Metrics Get a deeper insight into the potential performance of Rogers Communication (RCI) for the quarter ended June 2025 by going beyond Wall Street's top-and-bottom-line estimates and examining the estimates for some of its key metrics. zacks.com - 4 days ago
Rogers Announces Results and Upsize of its Cash Tender Offers for Eight Series of U.S. Dollar Debt Securities TORONTO, July 21, 2025 (GLOBE NEWSWIRE) -- Rogers Communications Inc. (“Rogers” or the “Company”) (TSX: RCI.A and RCI.B; NYSE: RCI) announced (i) the release of the results of its previously announced eight separate offers (the “Offers”) to purchase for cash any and all of the outstanding notes of each series listed in the table below (collectively, the “Notes”), and (ii) that Rogers is increasing the aggregate Total Consideration payable for all Notes it will accept for purchase in the Offers, excluding accrued but unpaid interest, from the previously announced amount of US$1,250,000,000 to US$1,400,000,000 (the “Consideration Cap Amount”). The increased Consideration Cap Amount is sufficient to enable Rogers to accept for purchase all (1) 4.350% Senior Notes due 2049, (2) 3.700% Senior Notes due 2049, (3) 4.300% Senior Notes due 2048, (4) 4.500% Senior Notes due 2043 and (5) 5.000% Senior Notes due 2044, in each case, that were validly tendered prior to or at the Expiration Date and not validly withdrawn (as well as all of the Notes of such series that were tendered pursuant to the Guaranteed Delivery Procedures). globenewswire.com - 4 days ago
Rogers Announces Pricing of Cash Tender Offers for Eight Series of U.S. Dollar Debt Securities TORONTO, July 18, 2025 (GLOBE NEWSWIRE) -- Rogers Communications Inc. (“Rogers” or the “Company”) (TSX: RCI.A and RCI.B; NYSE: RCI) today announced the pricing terms of its previously announced separate offers (the “Offers”) to purchase for cash any and all of the outstanding notes of each series listed in the table below (collectively, the “Notes”), up to a maximum of US$1,250,000,000 aggregate Total Consideration (as defined below). Subject to the Consideration Cap Condition (as defined below), the series of Notes that are purchased in the Offers will be based on the acceptance priority levels (each, an “Acceptance Priority Level”) set forth in the table below. If a given series of Notes is accepted for purchase pursuant to the Offers, all Notes of that series that are validly tendered and not validly withdrawn will be accepted for purchase. No series of Notes will be subject to proration pursuant to the Offers. globenewswire.com - 1 week ago
Rogers Communications: A Look At The High-Yield Bonds Rogers delivered solid Q1-2025 results, outperforming bearish expectations despite ongoing price wars and ARPU declines. Cable margins improved, capex was cut, and free cash flow received a slight boost, signaling operational discipline. A creative $7B Blackstone deal enabled significant deleveraging, with Rogers retaining the right to call it "equity". seekingalpha.com - 1 week ago
Rogers Communication (RCI) Expected to Beat Earnings Estimates: Can the Stock Move Higher? Rogers Communication (RCI) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 week ago
Rogers Launches Satellite-to-Mobile Service in Canada First wireless provider to offer next generation technology to all Canadians Invites all Canadians to join the beta at no cost Covers 2.5 times more square kms than any other Canadian wireless carrier Automatically connects your phone in areas without cell service globenewswire.com - 1 week ago
Rogers Announces Cash Tender Offers for Eight Series of U.S. Dollar Debt Securities TORONTO, July 11, 2025 (GLOBE NEWSWIRE) -- Rogers Communications, Inc. (“Rogers” or the “Company”) (TSX: RCI.A and RCI.B; NYSE: RCI) today announced the commencement of separate offers (the “Offers”) to purchase for cash any and all of the outstanding notes of each series listed in the table below (collectively, the “Notes”), up to a maximum of US$1,250,000,000 aggregate Total Consideration (as defined below). Subject to the Consideration Cap Condition (as defined below), the series of Notes that are purchased in the Offers will be based on the acceptance priority levels (each, an “Acceptance Priority Level”) set forth in the table below. If a given series of Notes is accepted for purchase pursuant to the Offers, all Notes of that series that are validly tendered and not validly withdrawn will be accepted for purchase. No series of Notes will be subject to proration pursuant to the Offers. globenewswire.com - 2 weeks ago
Rogers Announces Cash Tender Offers for Six Series of Debt Securities TORONTO, July 11, 2025 (GLOBE NEWSWIRE) -- Rogers Communications Inc. (“Rogers” or the “Company”) (TSX: RCI.A and RCI.B; NYSE: RCI) today announced the commencement of separate offers (the “Offers”) to purchase for cash up to C$400,000,000 (the “Maximum Purchase Amount”) in aggregate purchase price, excluding accrued and unpaid interest, of its outstanding senior notes of each series listed in the table below (collectively, the “Notes”), which Maximum Purchase Amount may be increased, decreased or waived by the Company in its sole discretion. Each Offer is subject to the satisfaction or waiver of certain conditions. globenewswire.com - 2 weeks ago
RCI Reports 3Q25 Club & Restaurant Sales HOUSTON--(BUSINESS WIRE)--RCI Hospitality Holdings, Inc. (Nasdaq: RICK) reported club and restaurant sales for the fiscal third quarter ended June 30, 2025. Sales do not include non-core operations and are subject to final closing. Full 3Q25 financial results are expected to be reported by August 11, 2025. Eric Langan, President and CEO of RCI, commented: “Total Nightclubs sales remained fairly steady year-over-year, and with the recent change in management, total Bombshells sales increased seq. businesswire.com - 2 weeks ago
Rogers Communication (RCI) Soars 5.1%: Is Further Upside Left in the Stock? Rogers Communication (RCI) was a big mover last session on higher-than-average trading volume. The latest trend in earnings estimate revisions might not help the stock continue moving higher in the near term. zacks.com - 3 weeks ago
Rogers Becomes Majority Owner of Maple Leaf Sports & Entertainment ​ Closes transaction to acquire BCE's 37.5% ownership stake in MLSE​ Strengthens commitment to Canadian sports ​ Will invest to bring championships to Canada​ globenewswire.com - 3 weeks ago
Rogers Celebrates 40th Anniversary of Canada's First Wireless Call on July 1 Usage skyrockets from 100 calls to 100 million calls a day Marks four decades of wireless innovation leadership for Canadians globenewswire.com - 4 weeks ago
8. Profile Summary

Rogers Communications Inc. RCI

image
COUNTRY CA
INDUSTRY Telecommunications Services
MARKET CAP $ 18.1 B
Dividend Yield 0.89%
Description Rogers Communications Inc. operates as a communications and media company in Canada. It operates through three segments: Wireless, Cable, and Media. The company offers mobile Internet access, wireless voice and enhanced voice, device and accessory financing, wireless home phone, device protection, e-mail, global voice and data roaming, bridging landline, machine-to-machine and Internet of Things solutions, and advanced wireless solutions for businesses, as well as device delivery services; and postpaid and prepaid services under the Rogers, Fido, and chatr brands to approximately 11.3 million subscribers. It also provides Internet and WiFi services; smart home monitoring services, such as monitoring, security, automation, energy efficiency, and smart control through a smartphone app. In addition, the company offers local and network TV; on-demand television; cloud-based digital video recorders; voice-activated remote controls, and integrated apps; personal video recorders; linear and time-shifted programming; digital specialty channels; 4K television programming; and televised content on smartphones, tablets, and personal computers, as well as operates Ignite TV and Ignite TV app. Further, it provides residential and small business local telephony services; calling features, such as voicemail, call waiting, and long distance; voice, data networking, Internet protocol, and Ethernet services; private networking, Internet, IP voice, and cloud solutions; optical wave and multi-protocol label switching services; IT and network technologies; and cable access network services. The company also owns Toronto Blue Jays and the Rogers Centre event venue; and operates Sportsnet ONE, Sportsnet 360, Sportsnet World, Citytv, OMNI, FX (Canada), FXX (Canada), and OLN television networks, as well as 55 AM and FM radio stations. The company was founded in 1960 and is headquartered in Toronto, Canada.
Contact 333 Bloor Street East, Toronto, ON, M4W 1G9 https://www.rogers.com
IPO Date Jan. 11, 1996
Employees 24000
Officers Mr. Mahes S. Wickramasinghe President of Group Operations Ms. Marisa L. Wyse Chief Legal Officer & Corporate Secretary Mr. Iain S. Kennedy Chief Information & Cyber Security Officer Mr. Paul Carpino Vice President of Investor Relations Mr. Anthony Staffieri FCA, FCPA President, Chief Executive Officer & Director Ms. Terrie L. Tweddle Chief Brand & Communications Officer Mr. Mark Kennedy Chief Technology Officer Ms. Colette S. Watson President of Rogers Sports & Media Mr. Edward S. Rogers Executive Chairman Mr. Glenn A. Brandt Chief Financial Officer