Company Valuation: Telesat Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 436.1 127.8 187.5 332.4 590.4 962.3 - -
Change - -70.68% 46.63% 77.32% 77.62% 62.98% - -
Enterprise Value (EV) 1 436.1 127.8 187.5 2,877 3,574 5,018 5,958 6,524
Change - -70.68% 46.63% 1,434.62% 24.24% 40.4% 18.73% 9.49%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - 0.27x 0.58x 1.41x 3.03x 3.55x 1.71x
EV / Revenue - - 0.27x 5.04x 8.55x 15.8x 22x 11.6x
EV / EBITDA - - 0.35x 7.5x 16.8x 44.2x 78.2x 23.4x
EV / EBIT - - 0.33x 11.7x 56x -57.9x -67.7x -63.2x
EV / FCF - - 6.34x -1,229x -5.12x -4.38x -7.37x -9.85x
FCF Yield - - 15.8% -0.08% -19.5% -22.8% -13.6% -10.2%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 704.2 571 418 317.6 270.9 562.6
EBITDA 1 - - 533.7 383.7 212.7 113.6 76.18 278.2
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 -80.81
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 44.88 44.88 44.88
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.($)
- 15.82x44.22x - 683M
1443.27x42.72x86.78x - 2,008B
37.39x5.75x23.85x0.22% 174B
14.53x2.68x6.8x2.61% 167B
9.86x2.39x6.42x4.74% 159B
29.76x5.4x9.46x1.75% 123B
7.33x1.32x4.78x6.06% 77.72B
19.31x2.2x8.35x3.61% 74.53B
14.54x2.37x7.76x2.89% 70.76B
13.52x1.43x4.86x3.34% 36.98B
Average 176.61x 8.21x 20.33x 3.15% 289.28B
Weighted average by Cap. 1,008.30x 30.69x 63.43x 2.84%

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