Valuation Comcast Corporation Nasdaq

Stocks

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

30/10	FCC says broadcasters should perform 'due diligence' before airing polls	RE
30/10	Comcast Breaks Ground to Bring Xfinity Reliable, Fiber-Powered Internet and Comcast Business Advanced Solutions to Barrington, New Hampshire	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	82,454	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-24.3%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	163,228	159,245	158,184
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-17.72%	-2.44%	-0.67%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.89x	7.61x	7.16x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.86x	0.8x	0.74x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	2.04x	1.15x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.69x	0.71x	0.69x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.36x	1.37x	1.33x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.93x	4.86x	4.78x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.3x	9.06x	8.66x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12x	12.2x	11.8x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.33%	8.19%	8.45%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.326	1.389	1.469
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.71%	5.98%	6.33%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.942	3.052	3.242
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.1%	45.5%	45.3%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	119,783	116,430	119,247
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,122	32,776	33,101
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,547	17,583	18,269
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,566	10,562	10,777
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	80,773	76,791	75,730
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.22	23.22	23.22
Nbr of stocks (in thousands)	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	3,551,006	-	-
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.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	606.87x	37.06x	73.98x	-	1,830B
T-MOBILE US, INC.	14.03x	2.61x	6.61x	2.67%	166B
SOFTBANK GROUP CORP.	33.89x	5.44x	22.57x	0.25%	162B
AT&T INC.	10.69x	2.25x	6.05x	5.18%	144B
BHARTI AIRTEL LIMITED	30.69x	5.56x	9.75x	1.69%	129B
COMCAST CORPORATION	7.89x	1.36x	4.93x	5.71%	82.45B
SOFTBANK CORP.	18.48x	2.14x	8.1x	3.77%	71.3B
KDDI CORPORATION	14.17x	2.33x	7.62x	2.96%	68.56B
VODAFONE GROUP PLC	13.35x	1.42x	4.82x	3.4%	36.74B
Average	83.34x	6.68x	16.05x	3.21%	298.91B
Weighted average by Cap.	418.98x	26.26x	53.50x	2.92%