Valuation Comcast Corporation Nasdaq

Stocks

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

08-11	Comcast Business and Colt Technology Services Launch Innovation Lab Program to Automate Global Enterprise Connectivity	CI
08-11	RTL boosts revenue outlook after Sky acquisition, TV ad revenue weak, streaming strong	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	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

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.($)
COMCAST CORPORATION	8.53x	1.42x	5.17x	5.15%	91.02B
ECHOSTAR CORPORATION	2.45x	2.46x	16.61x	-.--%	25.56B
AST SPACEMOBILE, INC.	-31.09x	137.39x	-60.68x	-.--%	21.47B
GLOBALSTAR, INC.	-219.89x	35.19x	70.56x	-.--%	10.83B
IRIDIUM COMMUNICATIONS INC.	54.46x	7.28x	13.78x	1.26%	5.23B
SKY PERFECT JSAT CORPORATION	23.45x	4.68x	11.26x	2.1%	4.1B
EUTELSAT COMMUNICATIONS	-6.74x	3.39x	6.46x	-.--%	2.87B
SES S.A.	-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%