Valuation Comcast Corporation Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 28/08/2026			5-day change	1st Jan Change
23.15 ^EUR	+0.52%		+2.46%	-8.57%

27/08	Comcast Corporation Breaks Ground To Expand High-Speed Internet To Kamas And Francis, Utah	CI
27/08	Universal Studios Japan to spend up to $1.88 billion on expansion, Nikkei reports	RE

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	96,026	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-11.83%	-	-
Enterprise Value (EV) ¹	3,21,263	2,41,252	2,67,375	2,35,381	1,98,372	1,76,772	1,70,632	1,70,171
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-10.89%	-3.47%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.99x	8.59x	7.9x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	1x	0.92x	0.86x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.84x	0.9x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.8x	0.81x	0.79x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.47x	1.44x	1.4x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.32x	5.12x	5.02x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.82x	9.35x	9.06x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.7x	12.9x	11.9x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.86%	7.77%	8.39%
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%	4.88%	5.14%	5.45%
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	1,16,385	1,21,427	1,21,572	1,23,731	1,23,707	1,20,639	1,18,443	1,21,462
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	27.06	27.06	27.06
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.($)
COMCAST CORPORATION	8.78x	1.45x	5.25x	5%	9.37TCr
ECHOSTAR CORPORATION	2.41x	2.43x	16.4x	-.--%	2.51TCr
AST SPACEMOBILE, INC.	-26.93x	121.43x	-52.91x	-.--%	1.84TCr
GLOBALSTAR, INC.	-132.34x	35.66x	72.92x	-.--%	1.06TCr
IRIDIUM COMMUNICATIONS INC.	52.54x	7.08x	13.41x	1.3%	504.8Cr
SKY PERFECT JSAT CORPORATION	21.89x	4.36x	10.49x	2.24%	382.53Cr
EUTELSAT COMMUNICATIONS	-5.91x	3.13x	5.97x	-.--%	253.7Cr
SES S.A.	-12.28x	2.35x	5.44x	10.23%	238.04Cr
Average	-11.48x	22.24x	9.62x	2.35%	2.02TCr
Weighted average by Cap.	-4.42x	17.80x	5.20x	3.15%