Valuation Comcast Corporation Swiss Exchange

Stocks

Real-time Estimate Cboe BZX 12:51:05 12/09/26 am AEST			5-day change	1st Jan Change
25.24 ^USD	+0.44%		-6.09%	-14.66%

11/09	Comcast Corporation Presents at Bank of America 2026 Media,Communications & Entertainment Conference, Sep-10-2026 08:00 AM
11/09	Comcast Corporation And Fastly, Inc. Partner To Develop Next-Generation Content And Application Delivery Model To Deliver Xfinity Members Faster, More Reliable Streaming	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	229,954	151,190	176,500	143,610	108,916	89,319	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-17.99%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	170,057	163,895	163,395
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-14.27%	-3.62%	-0.31%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.36x	7.98x	7.33x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.93x	0.86x	0.8x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.67x	0.83x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.74x	0.75x	0.74x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.41x	1.38x	1.34x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.12x	4.91x	4.81x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.45x	8.97x	8.69x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.2x	12.4x	11.4x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.17%	8.1%	8.76%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.322	1.39	1.474
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.25%	5.52%	5.86%
EPS ²	3.04	1.21	3.71	4.14	5.39	3.01	3.154	3.434
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	43.9%	44.1%	42.9%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	120,646	118,460	121,507
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,226	33,364	33,942
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,998	18,274	18,809
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,729	10,873	11,202
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	80,738	74,576	74,076
Reference price ²	50.33	34.97	43.85	37.53	29.89	25.17	25.17	25.17
Nbr of stocks (in thousands)	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	3,548,637	-	-
Announcement Date	27/1/22	26/1/23	25/1/24	30/1/25	29/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMCAST CORPORATION	8.36x	1.41x	5.12x	5.25%	89.32B
ECHOSTAR CORPORATION	2.73x	2.36x	15.02x	-.--%	26.68B
AST SPACEMOBILE, INC.	-26.23x	117.57x	-52.42x	-.--%	17.96B
GLOBALSTAR, INC.	-132.21x	35.62x	72.85x	-.--%	10.62B
IRIDIUM COMMUNICATIONS INC.	51.87x	7.01x	13.28x	1.32%	4.98B
SKY PERFECT JSAT CORPORATION	19.79x	3.94x	9.51x	2.47%	3.59B
EUTELSAT COMMUNICATIONS	-5.95x	3.14x	5.99x	-.--%	2.55B
SES S.A.	-11.18x	2.32x	5.37x	10.85%	2.24B
Average	-11.60x	21.67x	9.34x	2.49%	19.74B
Weighted average by Cap.	-4.85x	17.35x	5.18x	3.22%