|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.96 USD | -0.06% |
|
+2.92% | -19.66% |
| 06-10 | FuboTV Signs Distribution Agreement With NBCUniversal | MT |
| 06-09 | Comcast to Expand Broadband Network in Wisconsin | MT |
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 | 85,626 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -21.38% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 168,876 | 166,386 | 166,841 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -14.87% | -1.47% | 0.27% |
| P/E Ratio | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.2x | 7.58x | 6.94x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | - | 0.89x | 0.82x | 0.75x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 0.93x | 0.75x |
| 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 | 1.39x | 1.38x | 1.35x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 5.05x | 4.92x | 4.82x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.35x | 9.04x | 8.65x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.6x | 11.9x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 7.96% | 8.41% | 8.69% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | - | 1.326 | 1.395 | 1.488 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | - | 5.53% | 5.82% | 6.21% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.924 | 3.163 | 3.455 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | - | 45.4% | 44.1% | 43.1% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 121,749 | 120,136 | 123,440 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,463 | 33,827 | 34,581 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 18,064 | 18,397 | 19,288 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,392 | 10,640 | 11,095 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 83,250 | 80,760 | 81,215 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 23.97 | 23.97 | 23.97 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.2x | 1.39x | 5.05x | 5.53% | 85.63B | |
| 67.39x | 3.47x | 25.05x | -.--% | 33.4B | |
| -58.02x | 163.96x | -105.8x | -.--% | 26.09B | |
| -211.34x | 33.57x | 67.32x | -.--% | 10.34B | |
| 38.55x | 6.81x | 17.19x | 1.29% | 5.59B | |
| 41.46x | 7.08x | 13.03x | 1.35% | 4.82B | |
| -26.63x | 2.65x | 6.14x | 6.34% | 3.83B | |
| -10.46x | 4.08x | 7.77x | -.--% | 3.81B | |
| -161.24x | 8.17x | 48.69x | - | 2.18B | |
| Average | -34.68x | 25.69x | 9.38x | 1.81% | 19.52B | |
| Weighted average by Cap. | -4.69x | 28.32x | -2.71x | 2.95% |
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
