Valuation Comcast Corporation Sao Paulo

Stocks

Delayed Sao Paulo 12:59:24 25/09/26 am AEST			5-day change	1st Jan Change
23.07 ^BRL	-1.33%		-6.22%	-29.62%

11:11pm	Citigroup Adjusts Comcast Price Target to $27.50 From $30, Maintains Buy Rating	MT
24/09	Comcast Corporation Through Xfinity and Comcast Business Announces Reliable, High-Speed Internet Expansion in Milton and New Durham, 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	80,022	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-26.53%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	160,449	153,814	153,405
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-19.12%	-4.14%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.52x	7.23x	6.58x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.83x	0.77x	0.72x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.79x	0.67x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.67x	0.68x	0.66x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.33x	1.3x	1.27x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.84x	4.62x	4.53x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	8.97x	8.43x	7.99x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	11.6x	11.6x	10.9x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.63%	8.65%	9.16%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.326	1.39	1.472
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.88%	6.16%	6.53%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.999	3.12	3.428
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	44.2%	44.5%	42.9%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	120,259	117,876	120,713
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,157	33,298	33,900
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,885	18,239	19,188
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,698	10,885	11,351
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	80,427	73,793	73,383
Reference price ²	50.33	34.97	43.85	37.53	29.89	22.55	22.55	22.55
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMCAST CORPORATION	7.52x	1.33x	4.84x	5.88%	80.02B
ECHOSTAR CORPORATION	2.76x	2.55x	16.59x	-.--%	26.96B
AST SPACEMOBILE, INC.	-26.26x	117.69x	-52.48x	-.--%	17.98B
GLOBALSTAR, INC.	-133.06x	35.86x	73.34x	-.--%	10.69B
IRIDIUM COMMUNICATIONS INC.	53.27x	7.16x	13.55x	1.28%	5.12B
SKY PERFECT JSAT CORPORATION	21.05x	4.24x	10.22x	2.3%	3.75B
EUTELSAT COMMUNICATIONS	-5.65x	3.05x	5.82x	-.--%	2.37B
SES S.A.	-11.43x	2.34x	5.4x	10.62%	2.24B
Average	-11.48x	21.78x	9.66x	2.51%	18.64B
Weighted average by Cap.	-6.07x	18.37x	5.42x	3.42%