A Look At The Intrinsic Value Of TELUS Corporation (TSE:T)

In this article:

Today I will be providing a simple run-through of the discounted cash flows (DCF) method to estimate the attractiveness of TELUS Corporation (TSX:T) as an investment opportunity. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. If you are reading this after June 2018 then I highly recommend you check out the latest calculation for TELUS here.

Is T fairly valued?

I use what is known as the 2-stage model, which takes into account the initial higher growth stage of a company’s life cycle and the steadier growth phase over the long run. To start off, I took the analyst consensus forecast of T’s levered free cash flow (FCF) over the next five years and discounted these values at the cost of equity of 8.47%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of CA$6.79B. Want to know how I calculated this value? Read our detailed analysis here.

TSX:T Future Profit Jun 11th 18
TSX:T Future Profit Jun 11th 18

In the visual above, we see how how T’s earnings are expected to move in the future, which should give you some color on T’s outlook. Now we need to determine the terminal value, which accounts for all the future cash flows after the five years. I’ve decided to use the 10-year government bond rate of 2.8% as the stable growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is CA$23.37B.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is CA$30.16B. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value of CA$50.64, which, compared to the current share price of CA$45.75, we see that TELUS is about right, perhaps slightly undervalued at a 9.65% discount to what it is available for right now.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company.

For T, there are three key aspects you should look at:

  1. Financial Health: Does T have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does T’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of T? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every CA stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.

Advertisement