Valuation Comcast Corporation Swiss Exchange

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:08:06 22/07/2026 BST			5-day change	1st Jan Change
24.02 ^USD	+0.73%		+0.53%	-18.99%

07-20	Comcast Expands Xfinity Coverage in Florida, Georgia	MT
07-20	AMC posts surprise profit as summer blockbusters boost US box office	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	85,055	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-21.91%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	166,708	161,811	160,072
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-15.96%	-2.94%	-1.07%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.19x	7.7x	7.03x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.88x	0.81x	0.75x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.19x	0.73x
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	1.37x	1.35x	1.3x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.99x	4.8x	4.67x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.25x	8.82x	8.29x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.5x	11.9x	11.5x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.97%	8.42%	8.69%
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	2.906	3.093	3.389
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.6%	45%	43.5%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,688	119,920	122,988
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,436	33,686	34,266
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,028	18,339	19,315
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,399	10,569	11,134
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	81,654	76,756	75,017
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.81	23.81	23.81
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	27/01/22	26/01/23	25/01/24	30/01/25	29/01/26	-	-	-

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	66.03x	3.51x	22.53x	-.--%	27.46B
AST SPACEMOBILE, INC.	-43.06x	122.65x	-78.34x	-.--%	18.92B
GLOBALSTAR, INC.	-210.18x	33.38x	66.94x	-.--%	10.29B
IRIDIUM COMMUNICATIONS INC.	42.88x	7.28x	13.29x	1.31%	5.01B
SKY PERFECT JSAT CORPORATION	23.59x	4.63x	11.31x	2.12%	3.97B
SES S.A.	-20.06x	2.6x	6.03x	6.9%	3.46B
EUTELSAT COMMUNICATIONS	-7.21x	3.38x	6.45x	-.--%	2.82B
HAWKEYE 360, INC.	-96.84x	6.35x	37.85x	-	1.8B
Average	-30.61x	22.97x	10.76x	1.48%	9.22B
Weighted average by Cap.	-15.18x	38.59x	0.59x	0.54%