Valuation Comcast Corporation Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 07:18:02 2026-07-13 EDT			5-day change	1st Jan Change
20.72 ^EUR	+0.83%		-0.82%	-18.84%

07-10	Netflix Weighs Live Channels, Streaming Bundles to Boost Engagement	MT
07-09	ITV split drags share price down as high separation costs loom	RE

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	84,197	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-22.7%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	166,444	162,709	160,829
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-16.09%	-2.24%	-1.16%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.08x	7.53x	6.8x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.88x	0.82x	0.76x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.03x	0.6x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.69x	0.7x	0.69x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.37x	1.36x	1.31x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.98x	4.83x	4.67x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.19x	8.83x	8.38x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.5x	11.9x	11.4x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8%	8.4%	8.78%
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%	5.63%	5.9%	6.25%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.916	3.129	3.465
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.5%	44.4%	42.5%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,646	119,729	122,911
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,431	33,716	34,475
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,116	18,423	19,186
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,429	10,618	11,201
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	82,247	78,511	76,632
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.57	23.57	23.57
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

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	56.14x	3.54x	22.69x	-.--%	27.82B
AST SPACEMOBILE, INC.	-48.71x	139.35x	-89.92x	-.--%	21.9B
GLOBALSTAR, INC.	-210.76x	33.48x	67.13x	-.--%	10.31B
IRIDIUM COMMUNICATIONS INC.	45.44x	7.62x	13.91x	1.24%	5.3B
SKY PERFECT JSAT CORPORATION	26.12x	5.14x	12.55x	1.91%	4.44B
SES S.A.	-21.27x	2.64x	6.12x	6.51%	3.67B
EUTELSAT COMMUNICATIONS	-8.11x	3.64x	6.94x	-.--%	3.17B
HAWKEYE 360, INC.	-103.9x	6.89x	41.11x	-	1.96B
Average	-33.13x	25.29x	10.07x	1.38%	9.82B
Weighted average by Cap.	-20.73x	45.73x	-4.98x	0.51%