Valuation Comcast Corporation Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:42 2026-07-29 EDT			After hours 16:00:07
21.58 ^EUR	+1.94%		21.50	-0.37%

04:19pm	BAT must face class-action litigation over cigarette labels, US appeals court rules	RE
07-28	Former FCC officials oppose early review of Disney-owned ABC licenses	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	85,842	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-21.19%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	166,895	161,107	160,441
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-15.87%	-3.47%	-0.41%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.07x	7.66x	7.01x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.89x	0.83x	0.77x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.42x	0.76x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.71x	0.72x	0.71x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.38x	1.36x	1.32x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.02x	4.83x	4.73x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.27x	8.8x	8.48x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.2x	12.2x	11.5x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.21%	8.23%	8.72%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.322	1.39	1.474
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.46%	5.75%	6.09%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.997	3.158	3.449
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	44.1%	44%	42.8%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	120,661	118,490	121,519
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,230	33,350	33,917
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,012	18,312	18,927
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,715	10,887	11,285
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	81,054	75,266	74,599
Reference price ²	50.33	34.97	43.85	37.53	29.89	24.19	24.19	24.19
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.($)
ECHOSTAR CORPORATION	59.88x	3.34x	21.38x	-.--%	24.9B
AST SPACEMOBILE, INC.	-40.79x	110.63x	-70.66x	-.--%	16.89B
GLOBALSTAR, INC.	-208x	33.02x	66.22x	-.--%	10.18B
IRIDIUM COMMUNICATIONS INC.	47.33x	6.72x	12.75x	1.35%	4.81B
SKY PERFECT JSAT CORPORATION	22.49x	4.39x	10.81x	2.22%	3.76B
SES S.A.	-18.87x	2.57x	5.97x	7.33%	3.25B
EUTELSAT COMMUNICATIONS	-7.07x	3.35x	6.38x	-.--%	2.77B
HAWKEYE 360, INC.	-98.68x	7.2x	44.88x	-	1.98B
Average	-30.46x	21.40x	12.22x	1.56%	8.57B
Weighted average by Cap.	-18.66x	34.56x	3.52x	0.58%