Valuation Comcast Corporation

Stocks

Market Closed - Nasdaq 06:00:00 22/08/26 am AEST			5-day change	1st Jan Change
26.85 ^USD	+1.63%		+2.56%	-10.17%

19/08	Communications Services Flat on Deal Doubts - Communications Services Roundup	DJ
19/08	Comcast's Peacock Raises Prices for Subscription Plans	MT

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	95,281	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-12.52%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	176,027	169,887	169,426
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-11.26%	-3.49%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.92x	8.53x	7.84x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.99x	0.92x	0.85x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.82x	0.89x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.79x	0.8x	0.78x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.46x	1.43x	1.39x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.3x	5.09x	5x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.78x	9.3x	9.02x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.7x	12.8x	11.9x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.89%	7.8%	8.43%
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%	4.92%	5.18%	5.49%
EPS ²	3.04	1.21	3.71	4.14	5.39	3.009	3.149	3.427
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	43.9%	44.1%	43%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	120,639	118,443	121,462
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,222	33,349	33,915
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,993	18,259	18,780
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,724	10,858	11,176
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	80,746	74,606	74,145
Reference price ²	50.33	34.97	43.85	37.53	29.89	26.85	26.85	26.85
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	8.92x	1.46x	5.3x	4.92%	95.28B
ECHOSTAR CORPORATION	2.42x	2.43x	16.45x	-.--%	25.22B
AST SPACEMOBILE, INC.	-30.09x	134.26x	-58.5x	-.--%	20.58B
GLOBALSTAR, INC.	-132.84x	35.8x	73.21x	-.--%	10.67B
IRIDIUM COMMUNICATIONS INC.	54.02x	7.23x	13.69x	1.27%	5.19B
SKY PERFECT JSAT CORPORATION	22.65x	4.52x	10.87x	2.17%	3.97B
EUTELSAT COMMUNICATIONS	-6.06x	3.18x	6.05x	-.--%	2.61B
SES S.A.	-12.34x	2.35x	5.45x	10.18%	2.4B
HAWKEYE 360, INC.	-99x	7.4x	47.63x	-	2.1B
Average	-21.37x	22.07x	13.35x	2.32%	18.67B
Weighted average by Cap.	-6.00x	20.42x	4.40x	3.07%