investorscraft@gmail.com

Intrinsic ValueQuebecor Inc. (QBR-B.TO)

Previous Close$49.67
Intrinsic Value
Upside potential
Previous Close
$49.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Quebecor Inc. is a diversified Canadian conglomerate operating primarily in telecommunications, media, and sports and entertainment. Its telecommunications segment, anchored by the Helix platform, provides integrated services including TV distribution, internet, mobile, and business solutions, positioning it as a strong regional competitor to national telecom giants. The media division spans television networks, digital news platforms, magazine publishing, and out-of-home advertising, leveraging Quebec’s francophone market. The sports and entertainment segment, featuring hockey teams and cultural event management, reinforces its regional brand loyalty. Quebecor’s vertically integrated model allows cross-promotion across its segments, enhancing customer retention and revenue diversification. Its focus on Quebec provides a defensible regional moat, though national expansion remains limited. The company’s dual role as a content creator and distributor differentiates it from pure-play telecom or media peers.

Revenue Profitability And Efficiency

Quebecor reported FY revenue of CAD 5.64 billion, with net income of CAD 747.5 million, reflecting a 13.3% net margin. Operating cash flow stood at CAD 1.72 billion, underscoring strong cash generation. Capital expenditures of CAD 898 million indicate ongoing investments in telecom infrastructure and content. The company’s asset-light media operations complement higher-margin telecom services, driving overall efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 3.22 highlights Quebecor’s earnings resilience, supported by stable telecom subscriptions and media monetization. The firm’s capital allocation prioritizes high-return telecom upgrades and strategic content acquisitions. Debt-to-equity metrics suggest leveraged growth, but operating cash flow covers interest obligations comfortably, indicating sustainable capital deployment.

Balance Sheet And Financial Health

Total debt of CAD 7.99 billion is substantial relative to CAD 61.8 million in cash, reflecting Quebecor’s leveraged position. However, robust operating cash flow (CAD 1.72 billion) provides liquidity for debt servicing. The balance sheet supports dividend payouts and selective investments, though leverage remains a monitorable risk in rising-rate environments.

Growth Trends And Dividend Policy

Revenue growth is likely tied to telecom subscriber gains and media monetization, with limited geographic diversification. A dividend of CAD 1.35 per share (42% payout ratio) signals commitment to shareholder returns, balanced against reinvestment needs. The sports segment’s cyclicality may introduce variability, but telecom’s recurring revenue stabilizes overall cash flows.

Valuation And Market Expectations

At a CAD 8.7 billion market cap, Quebecor trades at 11.6x trailing earnings, a discount to national telecom peers, reflecting its regional focus and mixed growth profile. A beta of 0.49 indicates lower volatility, aligning with its stable cash flows and defensive telecom exposure.

Strategic Advantages And Outlook

Quebecor’s regional dominance, integrated model, and francophone cultural alignment provide competitive insulation. Near-term execution hinges on telecom infrastructure upgrades and content differentiation. Regulatory risks in media and telecom, plus Quebec’s demographic constraints, may cap upside, but its niche positioning supports steady performance.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount