Valuation Quebecor Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 15:59:31 2025-12-15 EST			5-day change	1st Jan Change
51.59 ^CAD	-1.15%		+0.96%	+56.90%

12-09	CIBC Sees "Gradual" Improvement For Canadian Telecoms	MT
11-11	Quebecor Price Target Raised to $55 at TD	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,154	6,861	6,978	7,479	7,435	11,787	-	-
Change	-	-15.86%	1.71%	7.17%	-0.59%	58.53%	-	-
Enterprise Value (EV) ¹	13,346	13,654	13,571	15,636	15,372	18,666	18,106	17,454
Change	-	2.31%	-0.61%	15.21%	-1.69%	21.43%	-3%	-3.6%
P/E ratio	-	12.6x	11.9x	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	1x	-	-	-	-	-
Capitalization / Revenue	1.89x	1.51x	1.54x	1.38x	1.32x	2.09x	2.06x	2.03x
EV / Revenue	3.09x	3x	2.99x	2.88x	2.73x	3.31x	3.17x	3x
EV / EBITDA	6.83x	6.92x	7.02x	6.99x	6.49x	7.84x	7.36x	6.88x
EV / EBIT	11.6x	11.5x	11.6x	11.8x	10.8x	12.4x	11.3x	10.6x
EV / FCF	17.1x	-53x	17.5x	17.2x	13.7x	15.7x	17.1x	15.7x
FCF Yield	5.83%	-1.89%	5.72%	5.82%	7.29%	6.38%	5.84%	6.36%
Dividend per Share ²	0.8	1.395	1.2	-	-	-	-	-
Rate of return	2.44%	4.82%	3.97%	-	-	-	-	-
EPS ²	-	2.29	2.55	-	-	-	-	-
Distribution rate	-	60.9%	47.1%	-	-	-	-	-
Net sales ¹	4,318	4,554	4,532	5,434	5,638	5,635	5,716	5,820
EBITDA ¹	1,953	1,973	1,934	2,238	2,368	2,379	2,460	2,537
EBIT ¹	1,149	1,189	1,167	1,329	1,424	1,511	1,595	1,646
Net income ¹	607.2	578.4	599.7	650.5	747.5	852	913.4	970.9
Net Debt ¹	5,191	6,793	6,593	8,157	7,937	6,879	6,319	5,668
Reference price ²	32.80	28.94	30.25	34.23	32.88	51.59	51.59	51.59
Nbr of stocks (in thousands)	248,818	239,258	230,936	230,676	232,718	228,169	-	-
Announcement Date	2/25/21	2/24/22	2/23/23	2/22/24	2/27/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUEBECOR INC.	-	3.33x	7.88x	-	8.56B
CHINA MOBILE LIMITED	11.8x	1.4x	4.31x	6.27%	240B
VERIZON COMMUNICATIONS, INC.	8.96x	2.25x	6.2x	6.68%	172B
DEUTSCHE TELEKOM AG	14.42x	2.17x	5.73x	3.73%	149B
CHINA TELECOM CORPORATION LIMITED	13.46x	0.93x	3.38x	5.47%	82.95B
NTT, INC.	11.82x	1.71x	6.96x	3.42%	81.98B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.51x	1.93x	4.88x	2.69%	63.76B
SINGAPORE TELECOMMUNICATIONS LIMITED	27.63x	5.83x	21.08x	3.99%	59.73B
SAUDI TELECOM COMPANY	14.07x	2.62x	8.31x	5.2%	56.49B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	11.76x	2.68x	6.08x	4.68%	43.47B
Average	14.16x	2.48x	7.48x	4.68%	95.74B
Weighted average by Cap.	13.09x	2.12x	6.45x	5.11%