image
Communication Services - Telecommunications Services - NYSE - CA
$ 32.07
0.659 %
$ 17.6 B
Market Cap
13.59
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RCI stock under the worst case scenario is HIDDEN Compared to the current market price of 32.1 USD, Rogers Communications Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RCI stock under the base case scenario is HIDDEN Compared to the current market price of 32.1 USD, Rogers Communications Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one RCI stock under the best case scenario is HIDDEN Compared to the current market price of 32.1 USD, Rogers Communications Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RCI

image
$33.0$33.0$32.0$32.0$31.0$31.0$30.0$30.0$29.0$29.0$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
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 118.27%
RCI Average Price Target Wall Street Target
70 USD 118.27%
RCI Highest Price Target Wall Street Target
70 USD 118.27%
Price
Max Price Target
Min Price Target
Average Price Target
70706565606055555050454540403535303025252020Aug '24Aug '24Oct '24Oct '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
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 - 6 days 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 - 1 week 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 - 1 week ago
RCI Announces Opening of Rick's Cabaret & Steakhouse in Historic Central City, CO CENTRAL CITY, Colo.--(BUSINESS WIRE)--RCI Hospitality Holdings, Inc. (Nasdaq: RICK) proudly announces the opening tonight at 6 p.m. of Rick's Cabaret & Steakhouse in the heart of Central City's celebrated historic district. The three-story venue brings a new era of Las Vegas-style nightlife and fine dining to the Central City-Black Hawk gaming area. The newly restored building at 130 Main Street, within the federally designated Central City-Black Hawk Historic District, has been carefully r. businesswire.com - 1 week ago
Rogers Communications 2Q25 Investment Community Teleconference July 23, 2025 at 8:00 a.m. ET TORONTO, June 26, 2025 (GLOBE NEWSWIRE) -- Rogers Communications Inc. (TSX: RCI.A and RCI.B) (NYSE: RCI) plans to release its second quarter 2025 financial results on Wednesday, July 23, 2025, before North American financial markets open. The results will be distributed by newswire and posted at investors.rogers.com. Rogers' management will host its quarterly teleconference with the investment community to discuss the results and outlook at 8:00 a.m. ET. globenewswire.com - 1 week ago
Is the Options Market Predicting a Spike in Rogers Communications Stock? Investors need to pay close attention to RCI stock based on the movements in the options market lately. zacks.com - 2 weeks ago
Blackstone Completes CDN$7 Billion Equity Investment in Rogers in Partnership with Leading Canadian Institutional Investors NEW YORK--(BUSINESS WIRE)--Blackstone (NYSE: BX) has successfully closed its previously announced CDN$7 billion equity investment in Rogers Communications Inc. (TSX: RCI.A and RCI.B; NYSE: RCI). Under the terms of the transaction, funds managed by Blackstone Credit & Insurance (“BXCI”) and leading Canadian institutional investors have acquired a non-controlling interest in a newly established subsidiary of Rogers that owns a portion of the company's wireless backhaul transport infrastructur. businesswire.com - 2 weeks ago
Rogers closes CDN$7 billion equity investment transaction Proceeds will be used to repay debt Rogers will maintain full operational control of its wireless network TORONTO, June 20, 2025 (GLOBE NEWSWIRE) -- Rogers Communications Inc. (TSX: RCI.A and RCI.B; NYSE: RCI) today announced it has closed its CDN$7 billion equity investment from funds managed by Blackstone, backed by leading Canadian institutional investors. Blackstone has acquired a non-controlling interest in a new Canadian subsidiary of Rogers that owns a portion of Rogers wireless backhaul transport infrastructure. globenewswire.com - 2 weeks ago
RCI Announces Acquisition of Platinum Plus Gentlemen's Club in Allentown, PA HOUSTON--(BUSINESS WIRE)--RCI Hospitality Holdings, Inc. (Nasdaq: RICK) today announced closing on the acquisition of the upscale Platinum Plus Gentlemen's Club in Allentown, PA, minutes away by car from the airport in Allentown and the casino in Bethlehem. The purchase price totaled $2.0 million, consisting of $1.5 million cash and $0.5 million seller financing at 7% for the club. The purchase price is in line with RCI's acquisition valuation target of 3-5x annualized adjusted EBITDA for a clu. businesswire.com - 3 weeks ago
Rogers comments on CRTC's NBA TV Canada approval TORONTO, June 12, 2025 (GLOBE NEWSWIRE) -- Rogers Communications (TSX: RCI.A and RCI.B) (NYSE: RCI) issued the following statement upon receiving approval from the Canadian Radio-television and Telecommunications Commission (CRTC) to acquire Bell's interest in Toronto Raptors Network Ltd (NBA TV Canada): globenewswire.com - 3 weeks ago
Rogers Donates $1 Million to 2025 Rogers Charity Classic CALGARY, Alberta, June 09, 2025 (GLOBE NEWSWIRE) -- Rogers Communications announced today that it is donating $1 million to support children's charities across Alberta as part of the Rogers Charity Classic. globenewswire.com - 4 weeks ago
Rogers Receives League Approvals on MLSE Acquisition TORONTO, June 04, 2025 (GLOBE NEWSWIRE) -- Rogers Communications (TSX: RCI.A and RCI.B) (NYSE: RCI) today announced it has received all league approvals to buy out Bell's 37.5% stake in Maple Leaf Sports & Entertainment (MLSE).   “We're pleased to have league approvals to expand our ownership of MLSE, one of the most prestigious sports and entertainment organizations in the world,” said Tony Staffieri, President and CEO, Rogers. “As Canada's leading communications and entertainment company, live sports and entertainment are a critical part of our core business strategy.” globenewswire.com - 1 month ago
8. Profile Summary

Rogers Communications Inc. RCI

image
COUNTRY CA
INDUSTRY Telecommunications Services
MARKET CAP $ 17.6 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