US · BCE
BCE Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Verdun, QC H3E 3B3
- Website
- bce.ca
Price · as of 2025-12-31
$23.96
Market cap 24.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.40 | +14.36% |
| Intrinsic Value(DCF) | $29.43 | +22.83% |
| Graham-Dodd Method(GD) | $6.70 | -72.04% |
| Graham Formula(GF) | $40.40 | +68.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.83 | $22.55 | $5.37 | $0.00 | $34.30 |
| 2012 | $22.75 | $25.31 | $5.26 | $0.00 | $25.00 |
| 2013 | $22.58 | $27.20 | $5.59 | $0.00 | $19.80 |
| 2014 | $22.58 | $26.05 | $8.78 | $0.00 | $25.20 |
| 2015 | $24.86 | $27.05 | $6.83 | $0.00 | $23.20 |
| 2016 | $26.02 | $27.46 | $8.33 | $0.00 | $22.70 |
| 2017 | $27.86 | $26.83 | $8.54 | $0.00 | $30.00 |
| 2018 | $28.88 | $27.69 | $7.77 | $0.00 | $26.10 |
| 2019 | $32.01 | $28.67 | $3.30 | $0.00 | $0.00 |
| 2020 | $33.16 | $27.67 | $0.00 | $0.00 | $66.40 |
| 2021 | $42.66 | $45.05 | $6.00 | $0.00 | $23.40 |
| 2022 | $35.33 | $30.32 | $3.06 | $0.00 | $24.80 |
| 2023 | $31.95 | $34.87 | $7.02 | $0.00 | $17.80 |
| 2024 | $23.76 | $32.74 | $9.52 | $0.00 | $1.90 |
| 2025 | $26.23 | $38.33 | $32.71 | $6.70 | $40.40 |
AI valuation
Our deep-learning model estimates BCE Inc.'s (BCE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.40
- Current price
- $23.96
- AI upside
- +14.36%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$29.43
+22.83% upside
Graham-Dodd
$6.70
-72.04% upside
Graham Formula
$40.40
+68.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BCE | BCE Inc. | $23.96 | 24.53B | +60% | +23% | -72% | +69% | 5.27 | 1.48 | 1.39 | 4.68 | 0.14 | -4.63 | 43.93% | 43.93% | 25.77% | 32.31% | 15.51% | 8.41% | 1.79 | 6.06 | 0.58 | 0.42 | 2.55 | 366667.00% | 16.00% | 2863.00% | 9.68% | 0.54 | 5.63% | 6.40% | 33.70% | 7.03% | 6.96 | 22.71 | 3.06 | 0.96 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| PINS | Pinterest, Inc. | $17.13 | 11.57B | +151% | +4% | -42% | -16% | 28.29 | 2.49 | 2.79 | 27.79 | — | 2.54 | 80.07% | 7.58% | 9.87% | 8.78% | 12.05% | 7.68% | 0.06 | — | 7.64 | 7.44 | -2.05 | -7715.00% | 1579.00% | 3318.00% | 10.61% | 2.76 | 50.44% | 0.00% | 0.00% | 7.86% | 29.98 | 7.66 | 2.27 | 10.90 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| TEF | Telefónica, S.A. | $3.81 | 21.49B | +546% | -34% | — | — | -413.35 | 1.05 | 0.49 | 4.53 | — | -2.90 | 69.61% | 5.80% | -0.12% | -0.24% | 1.69% | -0.05% | 2.33 | 0.80 | 0.87 | 0.71 | 2.99 | -7180.00% | 163.00% | -517.00% | 25.69% | 0.43 | 9.18% | 8.49% | -3510.20% | 8.80% | 23.39 | 10.76 | 1.36 | 0.92 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| TU | TELUS Corporation | $13.74 | 21.45B | +30% | -52% | — | -63% | 26.10 | 1.84 | 1.42 | 8.36 | 349.75 | -1.94 | 33.76% | 11.52% | 5.43% | 7.09% | 3.43% | 1.89% | 1.99 | 1.55 | 0.86 | 0.71 | 4.17 | 746.00% | 182.00% | 6103.00% | 8.09% | 0.50 | 5.27% | 5.60% | 146.30% | 5.98% | 24.50 | 24.62 | 2.82 | 0.85 |
| TWLO | Twilio Inc. | $120.96 | 18.56B | -14% | -54% | -85% | -96% | 559.83 | 2.42 | 3.74 | 64.60 | — | 7.93 | 48.02% | 3.45% | 0.67% | 0.43% | 1.63% | 0.34% | 0.15 | — | 4.03 | 3.50 | 1.66 | -13182.00% | 1366.00% | 5712.00% | 5.45% | 1.17 | 15.69% | 0.00% | 0.00% | 5.83% | 100.79 | 17.04 | 3.47 | 5.54 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| VOD | Vodafone Group Public Lim… | $15.36 | 37.64B | +22% | -55% | — | — | -5.77 | 0.38 | 0.57 | 5.08 | — | 1.03 | 33.43% | -1.10% | -11.13% | -6.37% | -0.41% | -2.63% | 1.01 | -0.18 | 1.20 | 1.14 | 3.92 | -48095.00% | 199.00% | -1055.00% | 40.39% | 0.63 | 8.57% | 8.32% | -48.00% | 48.72% | -143.49 | 6.80 | 1.57 | -0.88 |
| WMG | Warner Music Group Corp. | $28.60 | 14.94B | +16% | -59% | — | -70% | 39.87 | 22.80 | 2.20 | 16.90 | — | -3.56 | 45.85% | 10.35% | 5.44% | 63.52% | 11.86% | 3.90% | 7.12 | 4.36 | 0.66 | 0.45 | 3.66 | -1667.00% | 437.00% | -1552.00% | 3.65% | 0.16 | 12.20% | 2.60% | 103.50% | 2.70% | 27.13 | 34.93 | 2.81 | 1.53 |
About BCE Inc.
BCE Inc., a telecommunications and media company, provides wireless, wireline, Internet, and television (TV) services to residential, business, and wholesale customers in Canada. The company operates through three segments: Bell Wireless, Bell Wireline, and Bell Media. The Bell Wireless segment offers wireless voice and data communication products and services, as well as consumer electronics products. The Bell Wireline segment offers data, including internet access and Internet protocol television (IPTV), local telephone, and long distance services, as well as other communication services and products; and satellite TV service and connectivity servuces. This segment also buys and sells local telephone, long distance, data, and other services from or to resellers and other carriers. The Bell Media segment provides conventional TV, specialty TV, pay TV, streaming services, digital media services, radio broadcasting services, and out-of-home advertising services. BCE Inc. was founded in 1880 and is headquartered in Verdun, Canada.
- CEO
- Mirko Bibic
- Employees
- 40.39K
- Beta
- 0.66
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($29.43 ÷ $23.96) − 1 = +22.83% (DCF, example).