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 1,005 - -
Change - -70.68% 46.63% 77.32% 77.62% 70.24% - -
Enterprise Value (EV) 1 436.1 127.8 187.5 2,877 3,574 5,060 6,001 6,542
Change - -70.68% 46.63% 1,434.62% 24.24% 41.58% 18.58% 9.02%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - 0.27x 0.58x 1.41x 3.16x 3.71x 1.73x
EV / Revenue - - 0.27x 5.04x 8.55x 15.9x 22.1x 11.2x
EV / EBITDA - - 0.35x 7.5x 16.8x 44.4x 78.8x 22.3x
EV / EBIT - - 0.33x 11.7x 56x -58.7x -68.2x -82.8x
EV / FCF - - 6.34x -1,229x -5.12x -4.42x -7.42x -10.4x
FCF Yield - - 15.8% -0.08% -19.5% -22.6% -13.5% -9.57%
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 76.18 292.7
EBIT 1 - - 568.8 245.1 63.78 -86.18 -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 46.52 46.52 46.52
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 15.93x44.44x - 708M
1646.94x43.57x88.95x - 2,017B
36.69x5.68x23.59x0.23% 175B
14.35x2.66x6.71x2.64% 168B
9.88x2.4x6.42x4.72% 161B
28.93x5.27x9.23x1.8% 122B
7.29x1.32x4.77x6.09% 77.25B
19.15x2.19x8.3x3.64% 73.57B
14.48x2.36x7.74x2.9% 69.76B
13.29x1.42x4.82x3.4% 36.68B
Average 199.00x 8.28x 20.50x 3.18% 290.14B
Weighted average by Cap. 1,151.30x 31.31x 64.99x 2.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Telesat Corporation

Historical PBR trend

Valuation ratios - PBR - Telesat Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Telesat Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Telesat Corporation

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