Valuation Comcast Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 20:29:53 20/08/2026 BST			5-day change	1st Jan Change
27.46 ^BRL	+12.46%		+1.10%	-16.23%

08-18	Communications Services Flat on Deal Doubts - Communications Services Roundup	DJ
08-18	Comcast's Peacock Raises Prices for Subscription Plans	MT

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	93,755	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-13.92%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	174,501	168,361	167,900
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-12.03%	-3.52%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.78x	8.39x	7.71x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.97x	0.9x	0.84x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.79x	0.88x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.78x	0.79x	0.77x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.45x	1.42x	1.38x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.25x	5.05x	4.95x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.7x	9.22x	8.94x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.6x	12.7x	11.8x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.96%	7.87%	8.5%
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%	5.26%	5.58%
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	26.42	26.42	26.42
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	8.84x	1.45x	5.27x	4.97%	93.75B
ECHOSTAR CORPORATION	2.46x	2.47x	16.67x	-.--%	25.25B
AST SPACEMOBILE, INC.	-29.12x	130.31x	-56.78x	-.--%	19.5B
GLOBALSTAR, INC.	-133x	35.84x	73.3x	-.--%	10.62B
IRIDIUM COMMUNICATIONS INC.	53.72x	7.2x	13.63x	1.27%	5.13B
SKY PERFECT JSAT CORPORATION	22.6x	4.51x	10.84x	2.17%	3.98B
EUTELSAT COMMUNICATIONS	-6.26x	3.24x	6.17x	-.--%	2.64B
SES S.A.	-13.06x	2.39x	5.53x	9.62%	2.5B
Average	-11.73x	23.43x	9.33x	2.25%	20.42B
Weighted average by Cap.	-4.74x	19.53x	4.47x	3.09%