|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 23.52 USD | -1.22% |
|
23.80 | +1.19% |
| 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 | 84,019 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -22.86% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 165,673 | 160,775 | 159,036 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -16.48% | -2.96% | -1.08% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.09x | 7.6x | 6.94x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.87x | 0.8x | 0.74x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.18x | 0.73x |
| 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 | 1.36x | 1.34x | 1.29x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.95x | 4.77x | 4.64x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.19x | 8.77x | 8.23x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.5x | 11.8x | 11.4x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.02% | 8.47% | 8.74% |
| 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% | 5.64% | 5.91% | 6.27% |
| 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 | 23.52 | 23.52 | 23.52 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.19x | 1.37x | 4.99x | 5.57% | 85.05B | |
| 66.03x | 3.51x | 22.53x | -.--% | 27.46B | |
| -43.06x | 122.65x | -78.34x | -.--% | 18.92B | |
| -210.18x | 33.38x | 66.94x | -.--% | 10.29B | |
| 42.88x | 7.28x | 13.29x | 1.31% | 5.01B | |
| 23.59x | 4.63x | 11.31x | 2.12% | 3.97B | |
| -20.06x | 2.6x | 6.03x | 6.9% | 3.46B | |
| -7.21x | 3.38x | 6.45x | -.--% | 2.82B | |
| -96.84x | 6.35x | 37.85x | - | 1.8B | |
| Average | -26.30x | 20.57x | 10.12x | 1.99% | 17.64B | |
| Weighted average by Cap. | -2.66x | 18.65x | 2.95x | 3.26% |
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
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
