Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq Other stock markets 08:14:59 12/12/15 am AEDT			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

18/06	Comcast's Xfinity Brings Illumination's Minions & Monsters to 700 Stores Nationwide	CI
17/06	Comcast's Xfinity Launches Same-Day WiFi Equipment Delivery	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	81,054	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-25.58%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	164,377	161,914	161,937
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-17.14%	-1.5%	0.01%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.78x	7.15x	6.49x
PBR	2.44x	1.91x	2.2x	1.71x	-	0.84x	0.77x	0.71x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	0.81x	0.6x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.67x	0.67x	0.66x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.35x	1.35x	1.31x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.91x	4.79x	4.7x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.09x	8.78x	8.35x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.3x	11.7x	11.5x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.14%	8.52%	8.73%
Dividend per Share ²	1	1.08	1.16	1.24	-	1.326	1.39	1.474
Rate of return	1.99%	3.09%	2.65%	3.3%	-	5.84%	6.13%	6.49%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.917	3.174	3.494
Distribution rate	32.9%	89.3%	31.3%	30%	-	45.5%	43.8%	42.2%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,770	120,144	123,391
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,478	33,834	34,444
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,081	18,443	19,385
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,404	10,682	11,213
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	83,323	80,860	80,884
Reference price ²	50.33	34.97	43.85	37.53	29.89	22.69	22.69	22.69
Nbr of stocks (in thousands)	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	3,572,229	-	-
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.($)
ECHOSTAR CORPORATION	65.32x	3.4x	24.53x	-.--%	32.37B
AST SPACEMOBILE, INC.	-56.76x	160.64x	-103.65x	-.--%	25.52B
GLOBALSTAR, INC.	-210.55x	33.44x	67.06x	-.--%	10.3B
SKY PERFECT JSAT CORPORATION	40.86x	7.23x	18.25x	1.22%	5.93B
IRIDIUM COMMUNICATIONS INC.	40.95x	7.02x	12.9x	1.37%	4.76B
SES S.A.	-25.01x	2.59x	6x	6.75%	3.61B
EUTELSAT COMMUNICATIONS	-9.54x	3.84x	7.31x	-.--%	3.49B
HAWKEYE 360, INC.	-196.35x	8.75x	53.14x	-	2.3B
Average	-43.88x	28.36x	10.69x	1.33%	11.04B
Weighted average by Cap.	-18.59x	52.93x	-9.30x	0.44%