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 28,554 - -
Change - -9.29% -12.27% -36.13% 0.44% -6.48% - -
Enterprise Value (EV) 1 89,277 86,023 81,998 70,696 70,765 70,369 67,285 67,052
Change - -3.65% -4.68% -13.78% 0.1% -0.56% -4.38% -0.35%
P/E 22x 20x 22.9x 185x 4.82x 11.8x 11.3x 10.4x
PBR 2.64x 2.45x 2.35x 1.78x 1.33x 1.32x 1.23x 1.17x
PEG - -59.8x -1x -2x 0x -0.2x 2.8x 1.16x
Capitalization / Revenue 2.55x 2.24x 1.93x 1.25x 1.25x 1.15x 1.13x 1.11x
EV / Revenue 3.81x 3.56x 3.32x 2.9x 2.89x 2.82x 2.67x 2.6x
EV / EBITDA 9.02x 8.43x 7.87x 6.68x 6.64x 6.52x 6.13x 5.9x
EV / EBIT 16.9x 15.7x 14.9x 12.7x 13.1x 13.2x 12.4x 11.8x
EV / FCF 29.8x 28x 26.1x 24.5x 22.3x 33.9x 20.9x 17.1x
FCF Yield 3.35% 3.57% 3.83% 4.09% 4.49% 2.95% 4.79% 5.86%
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% 5.72% 5.74% 5.82%
EPS 2 2.99 2.98 2.28 0.18 6.79 2.6 2.705 2.947
Distribution rate 117% 123% 170% 2,217% 34% 67.3% 65% 60.5%
Net sales 1 23,449 24,174 24,673 24,409 24,468 24,917 25,205 25,814
EBITDA 1 9,893 10,199 10,417 10,589 10,658 10,796 10,980 11,362
EBIT 1 5,284 5,476 5,499 5,548 5,420 5,351 5,422 5,666
Net income 1 2,709 2,716 2,076 163 6,305 2,429 2,584 2,807
Net Debt 1 29,466 31,771 34,405 40,299 40,234 41,815 38,731 38,498
Reference price 2 65.81 59.49 52.17 33.32 32.74 30.62 30.62 30.62
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.73x1.36x4.3x6.66% 228B
10.26x2.51x6.56x6.08% 192B
12.55x2.08x5.5x4.3% 139B
38.08x8.33x15.39x - 135B
11.95x0.93x3.5x6.4% 86.53B
13.17x1.78x7.72x3.28% 83.79B
14.25x2.1x5.28x2.31% 76.81B
14.34x - - 5.34% 54.91B
21.95x5.09x18.58x4.92% 51.9B
Average 16.48x 3.02x 8.35x 4.91% 116B
Weighted average by Cap. 15.92x 2.88x 7.45x 5.3%

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.