Valuation Comcast Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			5-day change	1st Jan Change
27.31 ^USD	+0.40%		+2.32%	-27.23%

12-06	How Netflix won Hollywood's biggest prize, Warner Bros Discovery	RE
12-06	Warner Bros, Netflix's $72 billion deal turns spotlight on performance of media titans	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	239,747	229,954	151,190	176,500	143,610	99,515	-	-
Change	-	-4.08%	-34.25%	16.74%	-18.63%	-30.7%	-	-
Enterprise Value (EV) ¹	331,767	321,263	241,252	267,375	235,381	188,629	185,908	186,501
Change	-	-3.17%	-24.91%	10.83%	-11.97%	-19.86%	-1.44%	0.32%
P/E ratio	23x	16.6x	28.9x	11.8x	9.07x	5.06x	7.68x	7.1x
PBR	2.68x	2.44x	1.91x	2.2x	1.71x	1.03x	0.94x	0.87x
PEG	-	0.5x	-0.5x	0x	0.8x	0.2x	-0.2x	0.86x
Capitalization / Revenue	2.31x	1.98x	1.25x	1.45x	1.16x	0.8x	0.78x	0.79x
EV / Revenue	3.2x	2.76x	1.99x	2.2x	1.9x	1.52x	1.47x	1.47x
EV / EBITDA	10.8x	9.26x	6.62x	7.1x	6.18x	5.05x	5.07x	5.05x
EV / EBIT	19x	15.4x	10.7x	11.5x	10.1x	8.87x	8.96x	8.84x
EV / FCF	25x	18.8x	19.1x	20.6x	18.8x	11.2x	12.2x	12.4x
FCF Yield	4%	5.32%	5.24%	4.85%	5.33%	8.91%	8.17%	8.07%
Dividend per Share ²	0.92	1	1.08	1.16	1.24	1.321	1.4	1.497
Rate of return	1.76%	1.99%	3.09%	2.65%	3.3%	4.84%	5.13%	5.48%
EPS ²	2.28	3.04	1.21	3.71	4.14	5.402	3.554	3.847
Distribution rate	40.4%	32.9%	89.3%	31.3%	30%	24.5%	39.4%	38.9%
Net sales ¹	103,564	116,385	121,427	121,572	123,731	123,714	126,820	126,561
EBITDA ¹	30,826	34,708	36,459	37,633	38,069	37,368	36,668	36,929
EBIT ¹	17,493	20,817	22,624	23,314	23,297	21,272	20,740	21,092
Net income ¹	10,534	14,159	5,370	15,388	16,192	19,386	12,479	12,650
Net Debt ¹	92,020	91,309	90,062	90,875	91,771	89,114	86,393	86,986
Reference price ²	52.40	50.33	34.97	43.85	37.53	27.31	27.31	27.31
Nbr of stocks (in thousands)	4,575,323	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	-	-
Announcement Date	28/01/21	27/01/22	26/01/23	25/01/24	30/01/25	-	-	-

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	5.06x	1.52x	5.05x	4.84%	99.51B
ECHOSTAR CORPORATION	-2.09x	3.08x	35.7x	-.--%	23.61B
AST SPACEMOBILE, INC.	-58.02x	336.53x	-92.98x	-.--%	20.76B
GLOBALSTAR, INC.	-1521.78x	-	-	-	8.69B
SKY PERFECT JSAT HOLDINGS INC.	27.02x	4.35x	11.34x	1.84%	3.71B
SES S.A.	-26.71x	2.69x	5.98x	9.08%	2.68B
IRIDIUM COMMUNICATIONS INC.	16.6x	4.01x	7.06x	3.27%	1.86B
EUTELSAT COMMUNICATIONS	-5.01x	2.02x	3.85x	-.--%	1.17B
Average	-195.62x	50.60x	-3.43x	2.72%	20.25B
Weighted average by Cap.	-85.90x	47.25x	-3.32x	3.38%