Valuation Comcast Corporation Santiago S.E.

Stocks

End-of-day quote Santiago S.E. 2026-09-17			5-day change	1st Jan Change
23,823.00 ^CLP	0.00%		-2.33%	-26.95%

09-17	Communications Services Down on Consumer Fears -- Communications Services Roundup	DJ
09-16	BofA Securities Adjusts Comcast Price Target to $35 From $37	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	80,696	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-25.91%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	161,123	154,489	154,079
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-18.78%	-4.12%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.58x	7.29x	6.63x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.84x	0.78x	0.72x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.8x	0.67x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.67x	0.68x	0.67x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.34x	1.31x	1.27x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.86x	4.64x	4.55x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.01x	8.5x	8.03x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	11.6x	11.7x	11x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.59%	8.58%	9.07%
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%	5.83%	6.11%	6.47%
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	120,334	117,962	120,880
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,154	33,262	33,868
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,880	18,182	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	22.74	22.74	22.74
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	1/27/22	1/26/23	1/25/24	1/30/25	1/29/26	-	-	-

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	7.58x	1.34x	4.86x	5.83%	80.7B
ECHOSTAR CORPORATION	2.78x	2.57x	16.69x	-.--%	27.18B
AST SPACEMOBILE, INC.	-25.62x	115.1x	-51.32x	-.--%	17.54B
GLOBALSTAR, INC.	-133.61x	36.01x	73.65x	-.--%	10.73B
IRIDIUM COMMUNICATIONS INC.	51.58x	6.98x	13.22x	1.33%	4.96B
SKY PERFECT JSAT CORPORATION	21.05x	4.24x	10.22x	2.3%	3.78B
EUTELSAT COMMUNICATIONS	-5.6x	3.04x	5.79x	-.--%	2.37B
SES S.A.	-11.52x	2.34x	5.41x	10.53%	2.28B
Average	-11.67x	21.45x	9.81x	2.5%	18.69B
Weighted average by Cap.	-6.02x	17.70x	5.79x	3.41%