Valuation Comcast Corporation Swiss Exchange
Stocks
CMCSA
US20030N1019
Wireless Telecommunications Services
|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 23.85 USD | +0.53% |
|
23.65 | -0.84% |
| 07-20 | Comcast Expands Xfinity Coverage in Florida, Georgia | MT |
| 07-20 | AMC posts surprise profit as summer blockbusters boost US box office | RE |
Company Valuation: Comcast Corporation
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 | 85,055 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -21.91% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 166,708 | 161,811 | 160,072 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -15.96% | -2.94% | -1.07% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.19x | 7.7x | 7.03x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.88x | 0.81x | 0.75x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.19x | 0.73x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.7x | 0.71x | 0.69x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.37x | 1.35x | 1.3x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.99x | 4.8x | 4.67x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.25x | 8.82x | 8.29x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.5x | 11.9x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 7.97% | 8.42% | 8.69% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.326 | 1.39 | 1.474 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 5.57% | 5.84% | 6.19% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.906 | 3.093 | 3.389 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 45.6% | 45% | 43.5% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 121,688 | 119,920 | 122,988 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,436 | 33,686 | 34,266 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 18,028 | 18,339 | 19,315 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,399 | 10,569 | 11,134 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 81,654 | 76,756 | 75,017 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 23.81 | 23.81 | 23.81 |
| 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 | 1/27/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.95x | 3.42x | 21.95x | -.--% | 26.18B | |
| -39.04x | 112.17x | -71.64x | -.--% | 17.15B | |
| -208.76x | 33.15x | 66.47x | -.--% | 10.22B | |
| 42.12x | 7.19x | 13.11x | 1.34% | 4.92B | |
| 23.51x | 4.61x | 11.27x | 2.13% | 3.97B | |
| -19.97x | 2.59x | 6.02x | 6.93% | 3.44B | |
| -7.24x | 3.39x | 6.46x | -.--% | 2.83B | |
| -91.79x | 5.91x | 35.23x | - | 1.71B | |
| Average | -29.78x | 21.55x | 11.11x | 1.48% | 8.8B | |
| Weighted average by Cap. | -15.62x | 34.58x | 3.31x | 0.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMCSA Stock
- CMCSA Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
