Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq Other stock markets 16:14:59 2015-12-11 EST			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

07-02	Communications Services Down as Traders Await Deal Outcomes - Communications Services Roundup	DJ
07-02	Goldman Sachs Adjusts Price Target on Comcast to $26 From $29, Maintains Neutral Rating	MT

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	84,983	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-21.97%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	167,809	164,442	163,157
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-15.41%	-2.01%	-0.78%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.14x	7.57x	6.87x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.89x	0.82x	0.76x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1x	0.7x
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	1.38x	1.37x	1.32x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.01x	4.86x	4.71x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.26x	8.92x	8.5x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.6x	12x	11.5x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.93%	8.34%	8.66%
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	2.921	3.142	3.465
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.4%	44.2%	42.5%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,744	119,916	123,194
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,474	33,802	34,608
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,113	18,438	19,186
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,436	10,651	11,201
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	82,826	79,459	78,173
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.79	23.79	23.79
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	59.36x	3.64x	25.61x	-.--%	29.42B
AST SPACEMOBILE, INC.	-56.56x	160.11x	-103.31x	-.--%	25.43B
GLOBALSTAR, INC.	-211.55x	33.61x	67.39x	-.--%	10.35B
IRIDIUM COMMUNICATIONS INC.	48.79x	8.05x	14.69x	1.15%	5.68B
SKY PERFECT JSAT CORPORATION	26.95x	5.3x	12.96x	1.86%	4.6B
SES S.A.	-27.69x	2.68x	6.21x	6.13%	3.92B
EUTELSAT COMMUNICATIONS	-9.45x	3.81x	7.27x	-.--%	3.41B
HAWKEYE 360, INC.	-109.82x	7.42x	44.23x	-	2.07B
Average	-35.00x	28.08x	9.38x	1.31%	10.61B
Weighted average by Cap.	-21.79x	54.62x	-10.52x	0.47%