Valuation BCE Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:15:19 2024-09-09 EDT			5-day change	1st Jan Change
48.95 ^CAD	+0.93%		+3.69%	-6.17%

08-15	Layoffs pile up in US, Canada as companies uncertain of economy	RE
08-13	Canada regulator expands internet network-sharing provision to telcos nationwide	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,366	49,225	59,811	54,252	47,593	44,656	-	-
Change	-	-9.46%	21.51%	-9.29%	-12.27%	-6.17%	-	-
Enterprise Value (EV) ¹	80,517	77,326	89,277	86,023	81,998	82,584	82,870	82,135
Change	-	-3.96%	15.46%	-3.65%	-4.68%	0.71%	0.35%	-0.89%
P/E ratio	17.9x	19.7x	22x	20x	22.9x	19.8x	16.5x	15.6x
PBR	2.58x	2.35x	2.64x	2.45x	2.35x	2.64x	2.65x	2.65x
PEG	-	-1.1x	2.64x	-59.8x	-1x	2.3x	0.8x	2.66x
Capitalization / Revenue	2.27x	2.15x	2.55x	2.24x	1.93x	1.81x	1.8x	1.77x
EV / Revenue	3.36x	3.38x	3.81x	3.56x	3.32x	3.35x	3.33x	3.25x
EV / EBITDA	7.97x	8.05x	9.02x	8.43x	7.87x	7.78x	7.65x	7.45x
EV / EBIT	14.4x	16.8x	16.9x	15.7x	14.9x	14.7x	14.2x	13.8x
EV / FCF	21.1x	23.1x	29.8x	28x	26.1x	27.7x	23.4x	20.3x
FCF Yield	4.74%	4.33%	3.35%	3.57%	3.83%	3.61%	4.28%	4.92%
Dividend per Share ²	3.17	3.33	3.5	3.68	3.87	3.99	4.036	4.084
Rate of return	5.27%	6.12%	5.32%	6.19%	7.42%	8.15%	8.25%	8.34%
EPS ²	3.37	2.76	2.99	2.98	2.28	2.476	2.96	3.133
Distribution rate	94.1%	121%	117%	123%	170%	161%	136%	130%
Net sales ¹	23,964	22,883	23,449	24,174	24,673	24,634	24,862	25,276
EBITDA ¹	10,106	9,607	9,893	10,199	10,417	10,618	10,837	11,028
EBIT ¹	5,594	4,615	5,284	5,476	5,499	5,628	5,832	5,963
Net income ¹	3,040	2,498	2,709	2,716	2,076	2,275	2,692	2,876
Net Debt ¹	26,151	28,101	29,466	31,771	34,405	37,927	38,214	37,479
Reference price ²	60.16	54.43	65.81	59.49	52.17	48.95	48.95	48.95
Nbr of stocks (in thousands)	903,690	904,375	908,850	911,955	912,274	912,283	-	-
Announcement Date	20-02-06	21-02-04	22-02-03	23-02-02	24-02-08	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BCE INC.	19.77x	3.35x	7.78x	+8.15%	32.9B
CHINA MOBILE LIMITED	10.04x	1.19x	3.61x	+7.32%	201B
VERIZON COMMUNICATIONS, INC.	9.63x	2.39x	6.62x	+6.26%	180B
DEUTSCHE TELEKOM AG	16.06x	2.26x	5.78x	+3.28%	143B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.01x	1.55x	6.07x	+3.43%	90.7B
CHINA TELECOM CORPORATION LIMITED	10.92x	0.86x	3.18x	+6.60%	74.93B
SAUDI TELECOM COMPANY	16.12x	2.73x	8.03x	+3.81%	56.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.31x	1.83x	4.63x	+3.00%	50.17B
CHARTER COMMUNICATIONS, INC.	9.68x	2.6x	6.38x	-.--%	46.37B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.67x	3.17x	6.77x	+4.63%	42.43B
Average	13.22x	2.19x	5.88x	+4.65%	91.7B
Weighted average by Cap.	12.22x	1.97x	5.51x	+5.12%