Company Valuation: Telesat Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 436.1 127.8 187.5 332.4 590.4 973 - -
Change - -70.68% 46.63% 77.32% 77.62% 64.79% - -
Enterprise Value (EV) 1 436.1 127.8 187.5 2,877 3,574 5,029 5,969 6,534
Change - -70.68% 46.63% 1,434.62% 24.24% 40.7% 18.69% 9.47%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - 0.27x 0.58x 1.41x 3.06x 3.62x 1.7x
EV / Revenue - - 0.27x 5.04x 8.55x 15.8x 22.2x 11.4x
EV / EBITDA - - 0.35x 7.5x 16.8x 44x 78.2x 22.4x
EV / EBIT - - 0.33x 11.7x 56x -58x -67.9x -63.3x
EV / FCF - - 6.34x -1,229x -5.12x -5.21x -8.43x -10.3x
FCF Yield - - 15.8% -0.08% -19.5% -19.2% -11.9% -9.73%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 704.2 571 418 317.8 268.6 571.5
EBITDA 1 - - 533.7 383.7 212.7 114.3 76.35 291.4
EBIT 1 - - 568.8 245.1 63.78 -86.65 -87.96 -103.2
Net income 1 103.5 -23.4 157.1 -87.72 -155.4 -855.4 -235.8 -86.21
Net Debt 1 - - - 2,545 2,984 4,056 4,996 5,561
Reference price 3 28.67 7.50 10.43 16.44 29.10 45.55 45.55 45.55
Nbr of stocks (in thousands) 12,020 12,595 13,610 14,053 14,798 15,219 - -
Announcement Date 18/03/22 29/03/23 28/03/24 27/03/25 17/03/26 - - -
1USD in Million2CAD in Million3
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 15.83x43.98x - 693M
568.9x39.98x79.8x - 1,972B
35.41x5.57x23.12x0.23% 169B
13.52x2.56x6.46x2.8% 159B
10.33x2.21x5.95x5.36% 139B
30.38x5.51x9.66x1.71% 128B
7.33x1.31x4.75x6.15% 76.6B
18.2x2.11x8.01x3.83% 69.93B
13.99x2.31x7.55x3% 67.39B
13.11x1.41x4.78x3.47% 36B
Average 79.02x 7.88x 19.41x 3.32% 281.76B
Weighted average by Cap. 404.27x 28.99x 58.92x 2.98%

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