|
Delayed
Nasdaq
16:14:59 2015-12-11 EST
|
5-day change | 1st Jan Change | ||
| 58.00 USD | -2.83% |
|
-4.64% | - |
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 | 90,384 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -17.02% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 171,130 | 164,990 | 164,529 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -13.73% | -3.59% | -0.28% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.47x | 8.09x | 7.43x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.94x | 0.87x | 0.81x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.73x | 0.84x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.75x | 0.76x | 0.74x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.42x | 1.39x | 1.35x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 5.15x | 4.95x | 4.85x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.51x | 9.04x | 8.76x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.3x | 12.4x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.12% | 8.03% | 8.68% |
| 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% | 5.19% | 5.46% | 5.79% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 3.009 | 3.149 | 3.427 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 43.9% | 44.1% | 43% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 120,639 | 118,443 | 121,462 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,222 | 33,349 | 33,915 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,993 | 18,259 | 18,780 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,724 | 10,858 | 11,176 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 80,746 | 74,606 | 74,145 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 25.47 | 25.47 | 25.47 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 8.53x | 1.42x | 5.17x | 5.15% | 91.02B | ||
| 2.45x | 2.46x | 16.61x | -.--% | 25.56B | ||
| -31.09x | 137.39x | -60.68x | -.--% | 21.47B | ||
| -219.89x | 35.19x | 70.56x | -.--% | 10.83B | ||
| 54.46x | 7.28x | 13.78x | 1.26% | 5.23B | ||
| 23.45x | 4.68x | 11.26x | 2.1% | 4.1B | ||
| -6.74x | 3.39x | 6.46x | -.--% | 2.87B | ||
| -14.75x | 2.37x | 5.5x | 9.28% | 2.6B | ||
| Average | -22.95x | 24.27x | 8.58x | 2.22% | 20.46B | |
| Weighted average by Cap. | -11.52x | 21.98x | 3.10x | 3.11% |
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
- CMCSK Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
















