Valuation Comcast Corporation Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 12:37:07 18/06/26 am AEST			5-day change	1st Jan Change
23.48 ^BRL	-4.71%		-4.86%	-28.37%

17/06	Comcast's Xfinity Launches Same-Day WiFi Equipment Delivery	MT
16/06	TransUnion Names Former Comcast Executive as Chief Marketing and Communications Officer	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	84,519	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-22.4%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	167,842	165,379	165,403
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-15.39%	-1.47%	0.01%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.11x	7.45x	6.77x
PBR	2.44x	1.91x	2.2x	1.71x	-	0.88x	0.81x	0.74x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	0.85x	0.7x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.69x	0.7x	0.68x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.38x	1.38x	1.34x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.01x	4.89x	4.8x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.28x	8.97x	8.53x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.5x	12x	11.7x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.97%	8.34%	8.55%
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%	-	5.6%	5.88%	6.23%
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	23.66	23.66	23.66
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	70.74x	3.59x	25.88x	-.--%	35.06B
AST SPACEMOBILE, INC.	-54.65x	155.05x	-100.05x	-.--%	24.57B
GLOBALSTAR, INC.	-209.87x	33.33x	66.84x	-.--%	10.27B
SKY PERFECT JSAT CORPORATION	39.83x	7.04x	17.78x	1.25%	5.78B
IRIDIUM COMMUNICATIONS INC.	39.49x	6.83x	12.56x	1.42%	4.59B
SES S.A.	-24.91x	2.59x	5.99x	6.77%	3.6B
EUTELSAT COMMUNICATIONS	-9.68x	3.87x	7.38x	-.--%	3.54B
HAWKEYE 360, INC.	-170x	8.71x	52.9x	-	2.29B
Average	-39.88x	27.63x	11.16x	1.35%	11.21B
Weighted average by Cap.	-12.49x	48.97x	-5.97x	0.44%