Valuation BCE Inc.

Equities

Delayed Toronto S.E. Other stock markets 19:26:45 18/09/2024 BST			5-day change	1st Jan Change
48.26 ^CAD	+2.78%		+1.05%	-7.48%

07:44pm	Sector Update: Consumer Stocks Edge Up in Afternoon Trading	MT
06:12pm	TSX Down 109.62 Points at Midday Ahead of Fed Rate-Cut Announcement	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,366	49,225	59,811	54,252	47,593	42,832	-	-
Change	-	-9.46%	21.51%	-9.29%	-12.27%	-10%	-	-
Enterprise Value (EV) ¹	80,517	77,326	89,277	86,023	81,998	80,822	80,509	79,647
Change	-	-3.96%	15.46%	-3.65%	-4.68%	-1.43%	-0.39%	-1.07%
P/E ratio	17.9x	19.7x	22x	20x	22.9x	19x	15.9x	15x
PBR	2.58x	2.35x	2.64x	2.45x	2.35x	2.53x	2.54x	2.55x
PEG	-	-1.1x	2.64x	-59.8x	-1x	2.21x	0.8x	2.55x
Capitalization / Revenue	2.27x	2.15x	2.55x	2.24x	1.93x	1.74x	1.72x	1.69x
EV / Revenue	3.36x	3.38x	3.81x	3.56x	3.32x	3.28x	3.24x	3.15x
EV / EBITDA	7.97x	8.05x	9.02x	8.43x	7.87x	7.61x	7.43x	7.22x
EV / EBIT	14.4x	16.8x	16.9x	15.7x	14.9x	14.4x	13.8x	13.4x
EV / FCF	21.1x	23.1x	29.8x	28x	26.1x	27.1x	22.7x	19.6x
FCF Yield	4.74%	4.33%	3.35%	3.57%	3.83%	3.68%	4.41%	5.1%
Dividend per Share ²	3.17	3.33	3.5	3.68	3.87	3.99	4.036	4.079
Rate of return	5.27%	6.12%	5.32%	6.19%	7.42%	8.5%	8.6%	8.69%
EPS ²	3.37	2.76	2.99	2.98	2.28	2.476	2.96	3.133
Distribution rate	94.1%	121%	117%	123%	170%	161%	136%	130%
Net sales ¹	23,964	22,883	23,449	24,174	24,673	24,635	24,864	25,276
EBITDA ¹	10,106	9,607	9,893	10,199	10,417	10,619	10,839	11,028
EBIT ¹	5,594	4,615	5,284	5,476	5,499	5,628	5,832	5,963
Net income ¹	3,040	2,498	2,709	2,716	2,076	2,275	2,692	2,876
Net Debt ¹	26,151	28,101	29,466	31,771	34,405	37,990	37,678	36,815
Reference price ²	60.16	54.43	65.81	59.49	52.17	46.95	46.95	46.95
Nbr of stocks (in thousands)	903,690	904,375	908,850	911,955	912,274	912,283	-	-
Announcement Date	06/02/20	04/02/21	03/02/22	02/02/23	08/02/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BCE INC.	18.96x	3.28x	7.6x	+8.50%	31.51B
CHINA MOBILE LIMITED	10.11x	1.2x	3.64x	+7.27%	202B
VERIZON COMMUNICATIONS, INC.	9.96x	2.43x	6.74x	+6.07%	186B
DEUTSCHE TELEKOM AG	16.54x	2.28x	5.3x	+3.22%	146B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	10.62x	1.53x	6x	+3.56%	88.04B
CHINA TELECOM CORPORATION LIMITED	10.87x	0.83x	3.07x	+6.63%	72.8B
SAUDI TELECOM COMPANY	16.17x	2.72x	8.01x	+3.82%	56.33B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.11x	1.82x	4.58x	+3.04%	51.06B
CHARTER COMMUNICATIONS, INC.	10.09x	2.64x	6.47x	-.--%	48.44B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.11x	3.25x	6.95x	+4.50%	43.71B
Average	13.26x	2.20x	5.84x	+4.66%	92.58B
Weighted average by Cap.	12.33x	1.99x	5.46x	+5.08%