Company Valuation: Telesat Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 436.1 127.8 187.5 332.4 590.4 915.7 - -
Change - -70.68% 46.63% 77.32% 77.62% 55.09% - -
Enterprise Value (EV) 1 436.1 127.8 187.5 2,877 3,574 4,971 5,911 6,452
Change - -70.68% 46.63% 1,434.62% 24.24% 39.08% 18.91% 9.16%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - 0.27x 0.58x 1.41x 2.88x 3.38x 1.57x
EV / Revenue - - 0.27x 5.04x 8.55x 15.7x 21.8x 11.1x
EV / EBITDA - - 0.35x 7.5x 16.8x 43.7x 65.2x 22x
EV / EBIT - - 0.33x 11.7x 56x -43.1x -67.2x -81.7x
EV / FCF - - 6.34x -1,229x -5.12x -3.28x -5.87x -4.97x
FCF Yield - - 15.8% -0.08% -19.5% -30.5% -17% -20.1%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 704.2 571 418 317.6 270.9 582.6
EBITDA 1 - - 533.7 383.7 212.7 113.9 90.68 292.7
EBIT 1 - - 568.8 245.1 63.78 -115.5 -87.96 -78.99
Net income 1 103.5 -23.4 157.1 -87.72 -155.4 -855.4 -235.8 -80.81
Net Debt 1 - - - 2,545 2,984 4,055 4,995 5,537
Reference price 3 28.67 7.50 10.43 16.44 29.10 43.40 43.40 43.40
Nbr of stocks (in thousands) 12,020 12,595 13,610 14,053 14,798 15,219 - -
Announcement Date 3/18/22 3/29/23 3/28/24 3/27/25 3/17/26 - - -
1USD in Million2CAD in Million3
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 15.62x43.56x - 652M
8.99x1.47x5.32x4.88% 96.03B
2.42x2.44x16.46x-.--% 25.23B
-25.44x115.39x-50.28x-.--% 17.4B
-131.87x35.53x72.66x-.--% 10.59B
51.4x6.96x13.18x1.33% 4.94B
22.24x4.45x10.72x2.2% 3.89B
-5.93x3.14x5.98x-.--% 2.54B
-12.4x2.35x5.45x10.13% 2.39B
Average -11.32x 20.82x 13.67x 2.32% 18.18B
Weighted average by Cap. -3.80x 16.27x 6.01x 3.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. TSAT Stock
  4. Valuation Telesat Corporation