Valuation Comcast Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 20:53:00 02/10/2026 BST			5-day change	1st Jan Change
22.42 ^BRL	-0.97%		-0.80%	-31.60%

10-02	Scotiabank Cuts Comcast Price Target to $27.50 From $29, Maintains Sector Perform Rating	MT
10-02	Comcast's NBCUniversal Slashing Jobs in Global Streaming Tech Business	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	76,544	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-29.72%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	157,155	150,595	150,130
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-20.78%	-4.17%	-0.31%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.2x	6.95x	6.3x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.79x	0.74x	0.69x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.89x	0.6x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.64x	0.65x	0.64x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.31x	1.28x	1.25x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.75x	4.53x	4.43x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	8.8x	8.27x	7.79x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	11.4x	11.3x	10.7x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.75%	8.84%	9.36%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.326	1.39	1.472
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	6.15%	6.44%	6.82%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.995	3.105	3.423
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	44.3%	44.8%	43%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	120,010	117,484	120,346
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,115	33,219	33,869
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,866	18,203	19,281
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,682	10,850	11,395
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	80,611	74,050	73,586
Reference price ²	50.33	34.97	43.85	37.53	29.89	21.57	21.57	21.57
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.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-6831.11x	47.29x	97.17x	-	2,158B
SOFTBANK GROUP CORP.	33.67x	6.67x	27.63x	0.17%	228B
T-MOBILE US, INC.	14.94x	2.74x	6.92x	2.54%	176B
AT&T INC.	10.34x	2.42x	6.48x	4.57%	167B
BHARTI AIRTEL LIMITED	27.14x	4.98x	8.73x	1.91%	113B
COMCAST CORPORATION	7.2x	1.31x	4.75x	6.15%	76.54B
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.78%	72.15B
KDDI CORPORATION	14.52x	2.36x	7.79x	2.9%	69.92B
VODAFONE GROUP PLC	13.93x	1.45x	4.94x	3.25%	38.63B
Average	-743.40x	7.93x	19.18x	3.16%	344.2B
Weighted average by Cap.	-4,751.76x	34.05x	71.31x	2.69%