Valuation Comcast Corporation

Stocks

Market Closed - Nasdaq 21:00:00 09/09/2026 BST			Pre-market 13:32:38
24.59 ^USD	-6.61%		24.63	+0.16%

01:13pm	BNP Paribas Adjusts Comcast Price Target to $22 From $21, Maintains Underperform Rating	MT
11:02am	Jean Smart, Harrison Ford near Emmy milestones amid Hollywood turmoil	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	87,261	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-19.88%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	168,007	161,867	161,406
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-15.31%	-3.65%	-0.28%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.17x	7.81x	7.18x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.91x	0.84x	0.78x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.67x	0.82x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.72x	0.74x	0.72x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.39x	1.37x	1.33x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.06x	4.85x	4.76x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.34x	8.87x	8.59x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.1x	12.2x	11.3x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.27%	8.19%	8.84%
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%	5.38%	5.65%	6%
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	24.59	24.59	24.59
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

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	8.17x	1.39x	5.06x	5.38%	87.26B
ECHOSTAR CORPORATION	2.72x	2.35x	14.95x	-.--%	26.53B
AST SPACEMOBILE, INC.	-27.33x	122.03x	-54.41x	-.--%	18.71B
GLOBALSTAR, INC.	-131.74x	35.49x	72.58x	-.--%	10.58B
IRIDIUM COMMUNICATIONS INC.	51.9x	7.02x	13.28x	1.32%	4.99B
SKY PERFECT JSAT CORPORATION	20.47x	4.08x	9.84x	2.39%	3.72B
EUTELSAT COMMUNICATIONS	-6.02x	3.17x	6.03x	-.--%	2.58B
SES S.A.	-11.35x	2.33x	5.39x	10.7%	2.27B
HAWKEYE 360, INC.	-75.92x	5.14x	33.32x	-	1.61B
Average	-18.79x	20.33x	11.78x	2.47%	17.58B
Weighted average by Cap.	-6.00x	18.42x	4.88x	3.25%