GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » Shaw Communications Inc (NYSE:SJR) » Definitions » Intrinsic Value: Projected FCF

Shaw Communications (Shaw Communications) Intrinsic Value: Projected FCF : $12.94 (As of May. 04, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Shaw Communications Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-04), Shaw Communications's Intrinsic Value: Projected FCF is $12.94. The stock price of Shaw Communications is $30.18. Therefore, Shaw Communications's Price-to-Intrinsic-Value-Projected-FCF of today is 2.3.

The historical rank and industry rank for Shaw Communications's Intrinsic Value: Projected FCF or its related term are showing as below:

SJR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.91   Med: 1.52   Max: 57.23
Current: 2.33

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Shaw Communications was 57.23. The lowest was 0.91. And the median was 1.52.

SJR's Price-to-Projected-FCF is not ranked
in the Telecommunication Services industry.
Industry Median: 0.95 vs SJR: 2.33

Shaw Communications Intrinsic Value: Projected FCF Historical Data

The historical data trend for Shaw Communications's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Shaw Communications Intrinsic Value: Projected FCF Chart

Shaw Communications Annual Data
Trend Aug13 Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 12.35 10.88 11.51 12.75 13.81

Shaw Communications Quarterly Data
Feb18 May18 Aug18 Nov18 Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 13.01 13.87 14.39 13.81 12.91

Competitive Comparison of Shaw Communications's Intrinsic Value: Projected FCF

For the Telecom Services subindustry, Shaw Communications's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shaw Communications's Price-to-Projected-FCF Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Shaw Communications's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Shaw Communications's Price-to-Projected-FCF falls into.



Shaw Communications Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Shaw Communications's Free Cash Flow(6 year avg) = $269.38.

Shaw Communications's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Nov22)*0.8)/Shares Outstanding (Diluted Average)
=(10.336311950585*269.37984+4764.063*0.8)/501.000
=13.16

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shaw Communications  (NYSE:SJR) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Shaw Communications's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=30.18/13.164959000876
=2.29

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Shaw Communications Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Shaw Communications's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Shaw Communications (Shaw Communications) Business Description

Traded in Other Exchanges
N/A
Address
630 - 3rd Avenue S.W., Suite 900, Finance Department, Calgary, AB, CAN, T2P 4L4
Shaw Communications is a Canadian cable company that is one of the biggest providers of internet, television, and landline telephone services in British Columbia, Alberta, Saskatchewan, Manitoba, and northern Ontario. In fiscal 2021, more than 75% of Shaw's total revenue resulted from this wireline business. Shaw now also offers wireless service over most of Canada's population footprint after acquiring Wind Mobile in 2016. As a smaller carrier, Shaw has favored bidding status in spectrum auctions, giving it a further boost in enhancing its wireless network. At the 2019 auction, Shaw added significant amounts of 600 MHz spectrum to the 700 MHz spectrum it is currently deploying.

Shaw Communications (Shaw Communications) Headlines

From GuruFocus

Shaw Declares Monthly Dividends

By PurpleRose PurpleRose 07-27-2022

Shaw Communications Statement on Decision by Competition Tribunal

By Stock market mentor Stock market mentor 01-03-2023

Shaw Declares Monthly Dividends

By Stock market mentor Stock market mentor 01-30-2023

Shaw Declares Monthly Dividends

By GuruFocusNews GuruFocusNews 07-08-2022

Rogers, Shaw and Quebecor Announce Agreement for Sale of Freedom Mobile

By GuruFocusNews GuruFocusNews 07-08-2022

Rogers, Shaw Welcome Competition Tribunal Decision

By Tiesvg Tiesvg 12-30-2022