US · TSAT
Telesat Corporation
- Sector
- Technology · Communication Equipment
- Headquarters
- Ottawa, ON K2P 2P7
- Website
- telesat.com
Price · as of 2024-12-31
$48.58
Market cap 461.12M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $35.70 | -26.51% |
| Intrinsic Value(DCF) | $9.83 | -79.77% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $45.20 | -6.96% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $42.52 | ||||
| 2013 | $57.89 | $76.56 | $11.14 | $0.00 | $28.30 |
| 2014 | $50.44 | $81.18 | $12.61 | $0.00 | $4.30 |
| 2015 | $27.02 | $100.76 | $5.67 | $0.00 | $0.00 |
| 2016 | $28.45 | $74.00 | $14.51 | $6.30 | $49.40 |
| 2017 | $33.87 | $106.07 | $13.05 | $36.50 | $117.00 |
| 2018 | $27.91 | $70.79 | $12.38 | $0.00 | $0.00 |
| 2019 | $21.71 | $95.67 | $11.37 | $0.30 | $49.80 |
| 2020 | $48.74 | $157.71 | $33.94 | $24.40 | $0.00 |
| 2021 | $19.83 | $171.21 | $0.00 | $0.00 | $4.70 |
| 2022 | $7.08 | $132.29 | $0.00 | $0.00 | $0.00 |
| 2023 | $9.87 | $196.83 | $51.16 | $0.00 | $10.00 |
| 2024 | $17.81 | $49.95 | $1.94 | $0.00 | $45.20 |
AI valuation
Our deep-learning model estimates Telesat Corporation's (TSAT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $35.70
- Current price
- $48.58
- AI upside
- -26.51%
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
$9.83
-79.77% upside
Graham-Dodd
—
— upside
Graham Formula
$45.20
-6.96% 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 |
| TSAT | Telesat Corporation | $48.58 | 461.12M | +3% | -80% | — | -7% | -1.15 | 0.49 | 0.61 | 43.63 | — | -0.14 | 93.35% | -7.05% | -15.36% | -44.08% | -1.40% | -4.56% | 4.41 | -0.17 | 3.98 | 2.89 | 38.47 | -16119.00% | -1890.00% | -10210.00% | -0.69% | 0.24 | -0.09% | 0.00% | 0.00% | 2.23% | -72.62 | -1222.48 | 5.12 | 0.34 |
| BGIN | BGIN BLOCKCHAIN Ltd | $2.71 | 293.15M | — | — | — | — | — | — | — | — | — | — | 42.24% | 27.01% | 21.81% | 36.90% | 67.58% | 28.60% | 0.00 | — | 3.21 | 2.04 | -1.01 | -5246.00% | 1750.00% | 45913.00% | — | -3.29 | -214.69% | — | 0.00% | — | — | — | — | — |
| BKKT | Bakkt Holdings, Inc. | $9.56 | 152.33M | +286% | +15,376,487% | — | — | -0.80 | 2.44 | 0.02 | -0.81 | — | -2.24 | 2.49% | -2.66% | -1.34% | -251.77% | -789.16% | -16.74% | 0.69 | — | 1.33 | 0.46 | 0.19 | -6207.00% | 34739.00% | -6536.00% | -29.32% | -0.15 | -206.30% | 0.00% | 0.00% | 0.00% | -0.72 | -2.77 | 0.02 | 8.12 |
| CLFD | Clearfield, Inc. | $31.44 | 435.34M | +23% | -61% | -52% | — | -49.95 | 1.57 | 2.68 | 20.61 | — | 1.66 | 33.66% | 1.41% | -5.36% | -3.03% | 0.97% | -2.59% | 0.03 | — | 5.42 | 3.39 | -0.86 | -3176.00% | 1956.00% | 9522.00% | 6.15% | 0.80 | 15.48% | 0.00% | 0.00% | 7.15% | 143.93 | 12.34 | 2.03 | 6.46 |
| DDI | DoubleDown Interactive Co… | $9.14 | 452.92M | +446% | +17% | +128% | +205% | 4.43 | 0.48 | 1.26 | 0.05 | — | 1.02 | 71.78% | 37.48% | 28.48% | 11.45% | 20.46% | 10.54% | 0.05 | 19.65 | 7.74 | 7.66 | -2.43 | -1720.00% | 551.00% | -739.00% | 30.07% | 2.01 | 28.21% | 0.02% | 0.10% | 10.96% | 0.05 | 0.05 | 0.02 | 5.10 |
| FEIM | Frequency Electronics, In… | $50.21 | 490.94M | +250% | -73% | -94% | +64% | 7.97 | 3.39 | 2.70 | 13.48 | 2.51 | 3.43 | 43.11% | 16.81% | 34.09% | 49.64% | 26.87% | 24.65% | 0.16 | 112.81 | 2.26 | 1.22 | 0.28 | 31695.00% | 2630.00% | -14484.00% | -1.71% | -0.06 | -7.41% | 5.07% | 40.40% | 5.27% | 16.43 | -59.56 | 2.76 | 4.56 |
| GRRR | Gorilla Technology Group … | $11.82 | 159.26M | +368% | +868% | — | — | -4.54 | 4.11 | 4.02 | -4.45 | — | 4.28 | 49.96% | -89.65% | -86.77% | -103.89% | -118.47% | -49.11% | 0.30 | -91.39 | 1.68 | 1.30 | -0.01 | -47378.00% | 1542.00% | 13486.00% | -10.36% | -0.39 | -56.16% | 0.00% | 0.00% | 10.23% | -4.26 | -9.16 | 3.82 | 0.33 |
| IMXI | International Money Expre… | $15.78 | 468.96M | +369% | -48% | -27% | -7% | 7.85 | 3.42 | 0.70 | 4.72 | 79.98 | 8.73 | 89.64% | 14.43% | 8.93% | 41.43% | 43.05% | 11.32% | 1.35 | 8.09 | 1.96 | 1.58 | 0.47 | 982.00% | -1.00% | -8234.00% | 5.00% | 0.35 | 14.81% | 0.00% | 0.00% | 16.27% | 5.40 | 22.22 | 0.78 | 4.11 |
| LAW | CS Disco, Inc. | $3.25 | 203.1M | +655% | -39% | — | — | -4.90 | 1.70 | 1.39 | -2.36 | — | 1.78 | 74.86% | -30.68% | -28.29% | -32.20% | -233.62% | -25.07% | 0.00 | — | 3.78 | 3.47 | 0.45 | -2258.00% | 829.00% | 5602.00% | -8.28% | -0.37 | -87.33% | 0.00% | 0.00% | 0.05% | -2.13 | -5.71 | 0.65 | 0.87 |
| SOHU | Sohu.com Limited | $16.52 | 496.68M | +9% | +9% | -29% | — | -4.54 | 0.49 | 0.76 | 5.35 | -1.80 | 0.52 | 72.29% | -18.28% | -16.76% | -10.12% | -111.94% | -5.54% | 0.04 | — | 3.24 | 3.08 | 1.59 | 25169.00% | -38.00% | 5449.00% | -14.94% | -0.15 | -69.52% | 0.00% | 0.00% | 8.99% | 3.77 | 6.06 | -0.69 | 1.09 |
| XRX | Xerox Holdings Corporatio… | $1.80 | 231.48M | +668% | -13% | — | — | -0.22 | 0.35 | 0.03 | -25.26 | — | -0.09 | 36.83% | -0.94% | -14.65% | -105.65% | -1.52% | -11.32% | 6.45 | -0.27 | 1.12 | 0.69 | -23.79 | -2298.00% | 1288.00% | -4454.00% | 112.38% | 0.11 | 5.96% | 30.81% | -6.90% | 30.81% | -60.08 | 15.31 | 0.56 | 1.10 |
About Telesat Corporation
Telesat Corporation, a satellite operator, provides mission-critical communications services to broadcast, enterprise, and consulting customers worldwide. The company's satellite-based services allow direct-to-home (DTH) service providers to deliver television programming, audio, and information channels directly to customers' homes; and enables broadcasters, cable networks, and DTH service providers to transmit television programming services. It offers value-added services, such as satellite capacity, digital encoding of video channels, authorization, and uplinking and downlinking services; and occasional use services for the broadcast of video news, sports, and live event coverages. The company also provides satellite capacity and end-to-end services, including space segment services and terrestrial facilities for enterprise connectivity, and internet and cellular backhaul; and rural telephony to telecommunications carriers and network services integrators. In addition, it offers broadband communication services to maritime and aeronautical markets comprising commercial airplanes and vessels; services to the U.S. government through government service integrators, and satellite services to the Canadian government; and direct-to-consumer broadband services. Further, the company operates satellite and hybrid satellite/terrestrial networks; and communications services for the oil and gas and mining industries. Additionally, it provides satellite operator services; and consulting services related to space and earth segments, government studies, satellite control, and research and development services. The company offers its services primarily through a direct sales force. As of December 31, 2021, it operated a fleet of 14 in-orbit geostationary satellites and a Canadian payload on the ViaSat-1 satellite. The company was founded in 1969 and is headquartered in Ottawa, Canada.
- CEO
- Daniel S. Goldberg
- Employees
- 610
- Beta
- 2.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.83 ÷ $48.58) − 1 = -79.77% (DCF, example).