Company Valuation: BCE Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 59,811 54,252 47,593 30,397 30,531 26,698 - -
Change - -9.29% -12.27% -36.13% 0.44% -12.55% - -
Enterprise Value (EV) 1 89,277 86,023 81,998 70,696 70,765 68,661 67,501 65,990
Change - -3.65% -4.68% -13.78% 0.1% -2.97% -1.69% -2.24%
P/E 22x 20x 22.9x 185x 4.82x 10.9x 10.6x 9.63x
PBR 2.64x 2.45x 2.35x 1.78x 1.33x 1.29x 1.22x 1.16x
PEG - -59.8x -1x -2x 0x -0.2x 3.42x 0.9x
Capitalization / Revenue 2.55x 2.24x 1.93x 1.25x 1.25x 1.07x 1.06x 1.04x
EV / Revenue 3.81x 3.56x 3.32x 2.9x 2.89x 2.76x 2.67x 2.56x
EV / EBITDA 9.02x 8.43x 7.87x 6.68x 6.64x 6.37x 6.14x 5.82x
EV / EBIT 16.9x 15.7x 14.9x 12.7x 13.1x 12.9x 12.5x 11.7x
EV / FCF 29.8x 28x 26.1x 24.5x 22.3x 30.8x 19.5x 16.8x
FCF Yield 3.35% 3.57% 3.83% 4.09% 4.49% 3.25% 5.13% 5.96%
Dividend per Share 2 3.5 3.68 3.87 3.99 2.31 1.751 1.759 1.782
Rate of return 5.32% 6.19% 7.42% 12% 7.06% 6.12% 6.14% 6.22%
EPS 2 2.99 2.98 2.28 0.18 6.79 2.616 2.697 2.973
Distribution rate 117% 123% 170% 2,217% 34% 66.9% 65.2% 59.9%
Net sales 1 23,449 24,174 24,673 24,409 24,468 24,895 25,260 25,772
EBITDA 1 9,893 10,199 10,417 10,589 10,658 10,777 11,002 11,342
EBIT 1 5,284 5,476 5,499 5,548 5,420 5,339 5,417 5,630
Net income 1 2,709 2,716 2,076 163 6,305 2,484 2,598 2,753
Net Debt 1 29,466 31,771 34,405 40,299 40,234 41,963 40,803 39,291
Reference price 2 65.81 59.49 52.17 33.32 32.74 28.63 28.63 28.63
Nbr of stocks (in thousands) 908,850 911,955 912,274 912,283 932,526 932,526 - -
Announcement Date 2/3/22 2/2/23 2/8/24 2/6/25 2/5/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.96x1.27x4.01x7.04% 218B
9.91x2.43x6.4x6.32% 186B
12.12x2.06x5.31x4.44% 136B
13.65x1.87x8.15x3.06% 90.77B
11.14x0.93x3.5x6.68% 87.24B
13.62x2.04x5.13x2.42% 73.45B
14.17x2.56x7.98x5.41% 54.31B
22.17x5.11x18.65x4.92% 52.47B
14.05x2.63x5.81x4.54% 49.34B
Average 13.53x 2.32x 7.22x 4.98% 105.23B
Weighted average by Cap. 12.37x 2.05x 6.23x 5.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BCE Inc.

Historical PBR trend

Valuation ratios - PBR - BCE Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BCE Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BCE Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - BCE Inc.