Company Valuation: Cogeco Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,452 992.7 775.2 513.2 572.6 458.2 - -
Change - -31.62% -21.91% -33.8% 11.58% -19.98% - -
Enterprise Value (EV) 1,452 992.7 775.2 513.2 572.6 458.2 458.2 458.2
Change - -31.62% -21.91% -33.8% 11.58% -19.98% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.56x 0.33x 0.25x 0.17x 0.19x 0.16x 0.16x 0.17x
EV / Revenue 0x 0x 0x 0x 0x 0.16x 0.16x 0.17x
EV / EBITDA 0x 0x 0x 0x 0x 0.33x 0.33x 0.34x
EV / EBIT - - - - - - - -
EV / FCF 0x 0x 0x 0x 0x 0.78x 0.77x 0.74x
FCF Yield 34.1% 43.6% 51.2% 92.7% 89.8% 128% 129% 136%
Dividend per Share 2 - - - - 3.688 - - -
Rate of return - - - - 6.12% - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 2,604 2,995 3,081 3,074 3,008 2,884 2,803 2,730
EBITDA 1 1,225 1,406 1,433 1,455 1,453 1,404 1,381 1,364
EBIT - - - - - - - -
Net income 1 141.9 149.1 70.63 96.75 84.97 -322.7 139.8 146.4
Net Debt - - - - - - - -
Reference price 2 91.29 63.17 50.00 53.93 60.28 48.38 48.38 48.38
Nbr of stocks (in thousands) 15,901 15,715 15,504 9,515 9,499 9,470 - -
Announcement Date 12/11/21 27/10/22 01/11/23 31/10/24 30/10/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 321M
11.02x1.3x4.14x7.02% 222B
10.13x2.46x6.52x6.16% 190B
12.99x2.12x5.46x4.18% 145B
13.43x1.86x8.09x3.11% 88.6B
11.88x0.89x3.32x6.43% 80.71B
11.88x1.83x4.6x2.73% 67.16B
14.92x2.68x8.36x5.13% 57.19B
23.11x5.32x19.41x4.71% 54.84B
14.68x2.7x6.01x4.42% 50.62B
Average 13.78x 2.35x 7.32x 4.88% 95.68B
Weighted average by Cap. 12.62x 2.10x 6.37x 5.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cogeco Inc.

Historical PBR trend

Valuation ratios - PBR - Cogeco Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cogeco Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cogeco Inc.

  1. Stock Market
  2. Stocks
  3. CGO Stock
  4. Valuation Cogeco Inc.