Valuation Comcast Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 09/09/2024 BST			5-day change	1st Jan Change
39.72 ^USD	+0.28%		+0.38%	-9.42%

12:33pm	Redburn Trims Price Target on Comcast to $40 From $44	MT
06:37am	Tech on trial: Google accused of trying to control web ads	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	204,580	239,747	229,954	151,190	176,500	153,816	-	-
Change	-	17.19%	-4.08%	-34.25%	16.74%	-12.85%	-	-
Enterprise Value (EV) ¹	301,297	331,767	321,263	241,252	267,375	247,034	249,071	251,061
Change	-	10.11%	-3.17%	-24.91%	10.83%	-7.61%	0.82%	0.8%
P/E ratio	15.9x	23x	16.6x	28.9x	11.8x	10.6x	9.77x	8.81x
PBR	2.51x	2.68x	2.44x	1.91x	-	1.82x	1.69x	1.56x
PEG	-	-1.2x	0.5x	-0.5x	0x	13.28x	1.12x	0.8x
Capitalization / Revenue	1.88x	2.31x	1.98x	1.25x	1.45x	1.25x	1.26x	1.22x
EV / Revenue	2.77x	3.2x	2.76x	1.99x	2.2x	2.01x	2.04x	2x
EV / EBITDA	8.79x	10.8x	9.26x	6.62x	7.1x	6.54x	6.51x	6.33x
EV / EBIT	14.3x	19x	15.4x	10.7x	11.5x	10.5x	10.5x	10.1x
EV / FCF	22.5x	25x	18.8x	19.1x	20.6x	20.1x	17.2x	16.4x
FCF Yield	4.45%	4%	5.32%	5.24%	4.85%	4.96%	5.82%	6.09%
Dividend per Share ²	0.84	0.92	1	1.08	-	1.232	1.32	1.412
Rate of return	1.87%	1.76%	1.99%	3.09%	-	3.1%	3.32%	3.55%
EPS ²	2.83	2.28	3.04	1.21	3.71	3.74	4.067	4.508
Distribution rate	29.7%	40.4%	32.9%	89.3%	-	32.9%	32.5%	31.3%
Net sales ¹	108,942	103,564	116,385	121,427	121,572	122,863	122,372	125,647
EBITDA ¹	34,258	30,826	34,708	36,459	37,633	37,770	38,279	39,664
EBIT ¹	21,125	17,493	20,817	22,624	23,314	23,433	23,738	24,813
Net income ¹	13,057	10,534	14,159	5,370	15,388	14,559	14,847	15,432
Net Debt ¹	96,717	92,020	91,309	90,062	90,875	93,218	95,256	97,245
Reference price ²	44.97	52.40	50.33	34.97	43.85	39.72	39.72	39.72
Nbr of stocks (in thousands)	4,549,250	4,575,323	4,568,923	4,323,409	4,025,080	3,872,502	-	-
Announcement Date	23/01/20	28/01/21	27/01/22	26/01/23	25/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
COMCAST CORPORATION	10.62x	2x	6.51x	+3.10%	154B
ECHOSTAR CORPORATION	-10.84x	1.71x	15.36x	-.--%	5.88B
AST SPACEMOBILE, INC.	-23.52x	637.05x	-32.41x	-.--%	4.08B
IRIDIUM COMMUNICATIONS INC.	32.48x	5.79x	10.15x	+2.09%	3.12B
GLOBALSTAR, INC.	-84x	11.3x	21.04x	-	2.38B
SES S.A.	37.52x	1.59x	3.2x	+11.28%	2.35B
EUTELSAT COMMUNICATIONS	-7.95x	3.89x	7.21x	-.--%	2.23B
SKY PERFECT JSAT HOLDINGS INC.	12.71x	1.58x	4.28x	+2.66%	1.64B
AL YAH SATELLITE COMMUNICATION COMPANY	11.62x	3.66x	5.75x	+8.46%	1.38B
Average	-2.37x	74.29x	4.57x	+3.45%	19.65B
Weighted average by Cap.	8.38x	16.87x	6.10x	+3.01%