Valuation Comcast Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 09:11:31 16/07/2025 pm IST			5-day change	1st Jan Change
34.43 ^USD	-0.84%		-3.38%	-8.30%

05:53pm	Morgan Stanley Adjusts Comcast Price Target to $40 From $37, Maintains Equal Weight Rating	MT
15/07	BNP Paribas Exane Adjusts Comcast Price Target to $32 From $30, Maintains Underperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,39,747	2,29,954	1,51,190	1,76,500	1,43,610	1,29,634	-	-
Change	-	-4.08%	-34.25%	16.74%	-18.63%	-9.73%	-	-
Enterprise Value (EV) ¹	3,31,767	3,21,263	2,41,252	2,67,375	2,35,381	2,19,134	2,19,364	2,20,279
Change	-	-3.17%	-24.91%	10.83%	-11.97%	-6.9%	0.1%	0.42%
P/E ratio	23x	16.6x	28.9x	11.8x	9.07x	9.41x	8.67x	7.97x
PBR	2.68x	2.44x	1.91x	2.2x	1.71x	1.43x	1.29x	1.17x
PEG	-	0.5x	-0.5x	0x	0.8x	-0.9x	1.01x	0.91x
Capitalization / Revenue	2.31x	1.98x	1.25x	1.45x	1.16x	1.06x	1.03x	1.03x
EV / Revenue	3.2x	2.76x	1.99x	2.2x	1.9x	1.79x	1.74x	1.75x
EV / EBITDA	10.8x	9.26x	6.62x	7.1x	6.18x	5.81x	5.73x	5.75x
EV / EBIT	19x	15.4x	10.7x	11.5x	10.1x	9.74x	9.61x	9.59x
EV / FCF	25x	18.8x	19.1x	20.6x	18.8x	13.8x	14.2x	14.7x
FCF Yield	4%	5.32%	5.24%	4.85%	5.33%	7.24%	7.03%	6.82%
Dividend per Share ²	0.92	1	1.08	1.16	1.24	1.318	1.404	1.498
Rate of return	1.76%	1.99%	3.09%	2.65%	3.3%	3.8%	4.04%	4.32%
EPS ²	2.28	3.04	1.21	3.71	4.14	3.688	4.005	4.357
Distribution rate	40.4%	32.9%	89.3%	31.3%	30%	35.7%	35.1%	34.4%
Net sales ¹	1,03,564	1,16,385	1,21,427	1,21,572	1,23,731	1,22,462	1,26,025	1,25,779
EBITDA ¹	30,826	34,708	36,459	37,633	38,069	37,691	38,284	38,327
EBIT ¹	17,493	20,817	22,624	23,314	23,297	22,504	22,818	22,967
Net income ¹	10,534	14,159	5,370	15,388	16,192	13,757	14,058	14,145
Net Debt ¹	92,020	91,309	90,062	90,875	91,771	89,500	89,729	90,645
Reference price ²	52.40	50.33	34.97	43.85	37.53	34.72	34.72	34.72
Nbr of stocks (in thousands)	45,75,323	45,68,923	43,23,409	40,25,080	38,26,540	37,33,704	-	-
Announcement Date	28/01/21	27/01/22	26/01/23	25/01/24	30/01/25	-	-	-

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	9.43x	1.79x	5.82x	3.8%	13TCr
AST SPACEMOBILE, INC.	-51.59x	207.07x	-79.81x	-.--%	1.27TCr
ECHOSTAR CORPORATION	-6.47x	2.06x	21.2x	-.--%	850.64Cr
GLOBALSTAR, INC.	-115.13x	-	-	-	349.75Cr
IRIDIUM COMMUNICATIONS INC.	28.25x	5.8x	10.28x	1.84%	340.06Cr
SES S.A.	51.96x	1.72x	3.36x	8.42%	302.55Cr
SKY PERFECT JSAT HOLDINGS INC.	19.18x	2.97x	7.92x	2.62%	264.91Cr
EUTELSAT COMMUNICATIONS	-3.03x	3.49x	6.54x	-.--%	197.09Cr
Average	-8.42x	32.13x	-3.53x	2.38%	2.07TCr
Weighted average by Cap.	2.47x	18.02x	0.01x	3.28%