Valuation Comcast Corporation Wiener Boerse
Stocks
CMCS
US20030N1019
Wireless Telecommunications Services
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.73 EUR | +2.57% |
|
+3.49% | -16.33% |
| 08-06 | Warner Bros. Posts Surprise Quarterly Profit Amid Streaming Gains; Paramount Deal Gets UK Clearance | MT |
| 08-06 | Versant lifts annual revenue forecast as digital growth offsets pay-TV weakness | RE |
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 | 89,319 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -17.99% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 170,065 | 163,925 | 163,464 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -14.27% | -3.61% | -0.28% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.37x | 7.99x | 7.35x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.93x | 0.86x | 0.8x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.71x | 0.84x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.74x | 0.75x | 0.74x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.41x | 1.38x | 1.35x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 5.12x | 4.92x | 4.82x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.45x | 8.98x | 8.7x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.2x | 12.4x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.17% | 8.08% | 8.73% |
| 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% | 5.25% | 5.52% | 5.86% |
| 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 | 25.17 | 25.17 | 25.17 |
| 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 | 27/01/22 | 26/01/23 | 25/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.37x | 1.41x | 5.12x | 5.25% | 89.32B | |
| 2.42x | 2.2x | 51.35x | -.--% | 25.28B | |
| -48.59x | 129.76x | -82.88x | -.--% | 20.12B | |
| -219.05x | 34.83x | 69.85x | -.--% | 10.72B | |
| 53.28x | 7.16x | 13.55x | 1.28% | 5.12B | |
| 23.1x | 4.57x | 11.08x | 2.15% | 4.01B | |
| -6.84x | 3.42x | 6.52x | -.--% | 2.91B | |
| -14.83x | 2.38x | 5.51x | 9.23% | 2.61B | |
| Average | -25.27x | 23.22x | 10.01x | 2.24% | 20.01B | |
| Weighted average by Cap. | -13.81x | 20.22x | 6.14x | 3.18% |
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
- CMCS Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
