|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.61 USD | +1.74% |
|
+3.36% | -17.66% |
| 07-29 | BAT must face class-action litigation over cigarette labels, US appeals court rules | RE |
| 07-28 | Former FCC officials oppose early review of Disney-owned ABC licenses | 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 | 85,842 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -21.19% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 166,895 | 161,107 | 160,441 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -15.87% | -3.47% | -0.41% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.21x | 7.79x | 7.14x |
| 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 | 1.45x | 0.78x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.71x | 0.72x | 0.71x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.38x | 1.36x | 1.32x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 5.02x | 4.83x | 4.73x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.27x | 8.8x | 8.48x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.2x | 12.2x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.21% | 8.23% | 8.72% |
| 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% | 5.37% | 5.65% | 5.99% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.997 | 3.158 | 3.449 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 44.1% | 44% | 42.8% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 120,661 | 118,490 | 121,519 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,230 | 33,350 | 33,917 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 18,012 | 18,312 | 18,927 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,715 | 10,887 | 11,285 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 81,054 | 75,266 | 74,599 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 24.61 | 24.61 | 24.61 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.07x | 1.38x | 5.02x | 5.46% | 85.84B | |
| 59.88x | 3.34x | 21.38x | -.--% | 24.9B | |
| -40.79x | 110.63x | -70.66x | -.--% | 16.89B | |
| -208x | 33.02x | 66.22x | -.--% | 10.18B | |
| 47.33x | 6.72x | 12.75x | 1.35% | 4.81B | |
| 22.49x | 4.39x | 10.81x | 2.22% | 3.76B | |
| -18.87x | 2.57x | 5.97x | 7.33% | 3.25B | |
| -7.07x | 3.35x | 6.38x | -.--% | 2.77B | |
| -98.68x | 7.2x | 44.88x | - | 1.98B | |
| Average | -26.18x | 19.18x | 11.42x | 2.05% | 17.16B | |
| Weighted average by Cap. | -3.80x | 16.11x | 4.35x | 3.33% |
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
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
