Valuation Comcast Corporation Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 02:14:00 03/10/2026 am IST			5-day change	1st Jan Change
19.19 ^EUR	-0.62%		-0.18%	-19.83%

02/10	Scotiabank Cuts Comcast Price Target to $27.50 From $29, Maintains Sector Perform Rating	MT
02/10	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	2,29,954	1,51,190	1,76,500	1,43,610	1,08,916	76,544	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-29.72%	-	-
Enterprise Value (EV) ¹	3,21,263	2,41,252	2,67,375	2,35,381	1,98,372	1,57,155	1,50,595	1,50,130
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	1,16,385	1,21,427	1,21,572	1,23,731	1,23,707	1,20,010	1,17,484	1,20,346
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)	45,68,923	43,23,409	40,25,080	38,26,540	36,43,895	35,48,637	-	-
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	-	2,15800Cr
SOFTBANK GROUP CORP.	33.67x	6.67x	27.63x	0.17%	23TCr
T-MOBILE US, INC.	14.94x	2.74x	6.92x	2.54%	18TCr
AT&T INC.	10.34x	2.42x	6.48x	4.57%	17TCr
BHARTI AIRTEL LIMITED	27.14x	4.98x	8.73x	1.91%	11TCr
COMCAST CORPORATION	7.2x	1.31x	4.75x	6.15%	7.65TCr
SOFTBANK CORP.	18.73x	2.16x	8.17x	3.78%	7.22TCr
KDDI CORPORATION	14.52x	2.36x	7.79x	2.9%	6.99TCr
VODAFONE GROUP PLC	13.93x	1.45x	4.94x	3.25%	3.86TCr
Average	-743.40x	7.93x	19.18x	3.16%	34.42TCr
Weighted average by Cap.	-4,751.76x	34.05x	71.31x	2.69%