Company Valuation: Telesat Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 436.1 127.8 187.5 332.4 590.4 988.5 - -
Change - -70.68% 46.63% 77.32% 77.62% 67.42% - -
Enterprise Value (EV) 1 436.1 127.8 187.5 2,877 3,574 4,755 5,876 6,607
Change - -70.68% 46.63% 1,434.62% 24.24% 33.04% 23.57% 12.44%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue - - 0.27x 0.58x 1.41x 3.08x 3.64x 1.78x
EV / Revenue - - 0.27x 5.04x 8.55x 14.8x 21.7x 11.9x
EV / EBITDA - - 0.35x 7.5x 16.8x 49.2x 77.7x 24.6x
EV / EBIT - - 0.33x 11.7x 56x -40.1x -65.9x 2,773x
EV / FCF - - 6.34x -1,229x -5.12x -6.84x -6.31x -6.74x
FCF Yield - - 15.8% -0.08% -19.5% -14.6% -15.8% -14.8%
Dividend per Share 3 - - - - - - - -
Rate of return - - - - - - - -
EPS 3 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 704.2 571 418 320.7 271.3 555.4
EBITDA 1 - - 533.7 383.7 212.7 96.63 75.65 268.5
EBIT 1 - - 568.8 245.1 63.78 -118.5 -89.1 2.382
Net income 1 103.5 -23.4 157.1 -87.72 -155.4 -608.8 -238.9 -79.58
Net Debt 1 - - - 2,545 2,984 3,767 4,888 5,618
Reference price 3 28.67 7.50 10.43 16.44 29.10 45.29 45.29 45.29
Nbr of stocks (in thousands) 12,020 12,595 13,610 14,053 14,798 15,315 - -
Announcement Date 3/18/22 A 3/29/23 A 3/28/24 A 3/27/25 A 3/17/26 A - - -
1USD in Million2CAD in Million3
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 14.83x49.21x - 694M
491.26x38.27x76.88x - 1,889B
15.17x2.75x6.97x2.46% 180B
11.07x2.28x6.15x5% 149B
33.32x5.9x10.32x1.56% 139B
127.19x4.97x22.01x0.3% 126B
8.55x1.42x5.14x5.27% 89.34B
18.79x2.15x8.23x3.68% 72.03B
14.23x2.22x7.21x2.95% 65.87B
-19.08x1.41x4.76x3.47% 35.61B
Average 77.83x 7.62x 19.69x 3.09% 275B
Weighted average by Cap. 347.83x 27.32x 55.81x 2.92%

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