This company listing is no longer active

This company may still be operating, however this listing is no longer active. Find out why through their latest events.

Shaw Communications Valuation

Q: What is the Fair Price of SWC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

SWC (€27.6) is trading below our estimate of [[fair value]] (€32.33)

Is SWC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of SWC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SWC (€27.6) is trading below our estimate of fair value (€32.33)

Significantly Below Fair Value: SWC is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SWC?

Key metric: As SWC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for SWC. This is calculated by dividing SWC's market cap by their current earnings.
What is SWC's PE Ratio?
PE Ratio	27.5x
Earnings	CA$736.00m
Market Cap	CA$20.21b

SWC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	4.7x
Enterprise Value/EBITDA	11.7x
PEG Ratio	3.3x

Price to Earnings Ratio vs Peers

How does SWC's PE Ratio compare to its peers?

The above table shows the PE ratio for SWC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	24.7x
RRTL RTL Group	9.3x	-2.6%	€3.7b
SAX Ströer SE KGaA	22.6x	29.2%	€2.6b
EVD CTS Eventim KGaA	31.6x	14.1%	€7.9b
G24 Scout24	35.3x	14.8%	€6.2b
SWC Shaw Communications	27.5x	8.3%	€20.2b

Price-To-Earnings vs Peers: SWC is good value based on its Price-To-Earnings Ratio (27.5x) compared to the peer average (28.1x).

Price to Earnings Ratio vs Industry

How does SWC's PE Ratio compare vs other companies in the European Media Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: SWC is expensive based on its Price-To-Earnings Ratio (27.5x) compared to the European Media industry average (15x)

Price to Earnings Ratio vs Fair Ratio

What is SWC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

SWC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	27.5x
Fair PE Ratio	27.8x

Price-To-Earnings vs Fair Ratio: SWC is good value based on its Price-To-Earnings Ratio (27.5x) compared to the estimated Fair Price-To-Earnings Ratio (27.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst SWC forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Nov ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Oct ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Sep ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Aug ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Jul ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Jun ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
May ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Apr ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Mar ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Feb ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Jan ’25	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Dec ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Nov ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Oct ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Sep ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Aug ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Jul ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Jun ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
May ’24	n/a	€27.40 0%	1.9%	€27.63	€25.92	n/a	12
Apr ’24	€26.98	€27.68 +2.6%	1.9%	€27.91	€26.19	n/a	12
Mar ’24	€27.16	€27.68 +1.9%	1.9%	€27.91	€26.19	n/a	12
Feb ’24	€27.16	€27.68 +1.9%	1.9%	€27.91	€26.19	n/a	12
Jan ’24	€26.01	€27.68 +6.5%	2.0%	€27.94	€26.21	n/a	11
Dec ’23	€25.93	€28.54 +10.1%	2.1%	€28.87	€27.09	n/a	12
Nov ’23	€26.30	€29.29 +11.4%	2.1%	€29.62	€27.79	n/a	12

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

Obiz

€24.3m

Provides relationship marketing and customer loyalty solutions in France and internationally.

2GD

€4.05

-6.7%

-26.6%

illumin Holdings

CA$89.0m

A technology company, provides digital media solutions in the United States, Canada, Europe, Latin America, and internationally.

K3S0

CA$1.17

1.7%

20.6%

Ipsos

€1.9b

Through its subsidiaries, provides survey-based research services for companies and institutions in Europe, the Middle East, Africa, the Americas, and the Asia-Pacific.

IPZ

€44.16

-2.0%

-11.4%