Valuation Comcast Corporation

Equities

Market Closed - Nasdaq Other stock markets 20:00:00 11/03/2026 GMT			5-day change	1st Jan Change
30.57 ^USD	-1.61%		-4.74%	+2.28%

07:10am	Ad Slump Drags Down RTL Revenue and Profit – Streaming Set for Profitability by 2026	RE
03-11	Comcast Xfinity Collaborates With Versant, NBC Sports to Deliver Golf Event in RealTime4K	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	229,954	151,190	176,500	143,610	108,916	109,986	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	0.98%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	194,625	194,072	195,817
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-1.89%	-0.28%	0.9%
P/E ratio	16.6x	28.9x	11.8x	9.07x	5.55x	10.4x	9.57x	8.74x
PBR	2.44x	1.91x	2.2x	1.71x	-	1.08x	1.01x	0.95x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.14x	0.92x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.91x	0.91x	0.88x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.6x	1.6x	1.56x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.7x	5.61x	5.5x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	10.8x	10.4x	10x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	14.3x	13.4x	12.3x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	6.97%	7.46%	8.14%
Dividend per Share ²	1	1.08	1.16	1.24	-	1.32	1.401	1.499
Rate of return	1.99%	3.09%	2.65%	3.3%	-	4.32%	4.58%	4.9%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.945	3.193	3.498
Distribution rate	32.9%	89.3%	31.3%	30%	-	44.8%	43.9%	42.8%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,345	120,992	125,316
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	34,171	34,590	35,617
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,995	18,719	19,530
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,340	10,557	11,064
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	84,639	84,086	85,831
Reference price ²	50.33	34.97	43.85	37.53	29.89	30.57	30.57	30.57
Nbr of stocks (in thousands)	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	3,597,846	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMCAST CORPORATION	10.38x	1.6x	5.7x	4.32%	110B
ECHOSTAR CORPORATION	-123.12x	3.87x	28.05x	-.--%	32.41B
AST SPACEMOBILE, INC.	-100.1x	143.48x	-125.82x	-.--%	25.81B
GLOBALSTAR, INC.	-274.24x	23.95x	48.11x	-.--%	7.4B
SKY PERFECT JSAT HOLDINGS INC.	34.94x	6.16x	15.56x	1.42%	5.13B
SES S.A.	156.63x	2.29x	5.28x	9.58%	3.04B
EUTELSAT COMMUNICATIONS	-6.4x	3.33x	6.39x	-.--%	2.85B
IRIDIUM COMMUNICATIONS INC.	22.05x	4.57x	8.34x	2.49%	2.6B
Average	-34.98x	23.66x	-1.05x	2.23%	23.65B
Weighted average by Cap.	-35.77x	22.42x	-6.45x	2.74%