Valuation Comcast Corporation

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 07/03/2026 am IST			5-day change	1st Jan Change
31.91 ^USD	+0.98%		+3.07%	+6.76%

05/03	Versant Seeks Acquisitions	CI
05/03	ITV tops expectations in 2025 as talks for unit sale to Sky continue	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,29,954	1,51,190	1,76,500	1,43,610	1,08,916	1,14,807	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	5.41%	-	-
Enterprise Value (EV) ¹	3,21,263	2,41,252	2,67,375	2,35,381	1,98,372	1,99,446	1,98,893	2,00,638
Change	-	-24.91%	10.83%	-11.97%	-15.72%	0.54%	-0.28%	0.88%
P/E ratio	16.6x	28.9x	11.8x	9.07x	5.55x	10.8x	9.99x	9.12x
PBR	2.44x	1.91x	2.2x	1.71x	-	1.13x	1.06x	0.99x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.19x	0.96x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.95x	0.95x	0.92x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.64x	1.64x	1.6x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.84x	5.75x	5.63x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	11.1x	10.6x	10.3x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	14.7x	13.7x	12.6x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	6.8%	7.28%	7.95%
Dividend per Share ²	1	1.08	1.16	1.24	-	1.32	1.401	1.499
Rate of return	1.99%	3.09%	2.65%	3.3%	-	4.14%	4.39%	4.7%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.945	3.193	3.498
Distribution rate	32.9%	89.3%	31.3%	30%	-	44.8%	43.9%	42.8%
Net sales ¹	1,16,385	1,21,427	1,21,572	1,23,731	1,23,707	1,21,345	1,20,992	1,25,316
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	34,171	34,590	35,617
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,995	18,719	19,530
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,340	10,557	11,064
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	84,639	84,086	85,831
Reference price ²	50.33	34.97	43.85	37.53	29.89	31.91	31.91	31.91
Nbr of stocks (in thousands)	45,68,923	43,23,409	40,25,080	38,26,540	36,43,895	35,97,846	-	-
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	10.83x	1.64x	5.84x	4.14%	11TCr
ECHOSTAR CORPORATION	261.35x	3.82x	27.98x	-.--%	3.07TCr
AST SPACEMOBILE, INC.	-101.53x	145.53x	-127.61x	-.--%	2.62TCr
GLOBALSTAR, INC.	-268.76x	23.45x	47.11x	-.--%	725.56Cr
SKY PERFECT JSAT HOLDINGS INC.	35.33x	6.23x	15.74x	1.41%	522.76Cr
SES S.A.	149x	2.21x	5.08x	10.07%	289.8Cr
EUTELSAT COMMUNICATIONS	-5.96x	3.18x	6.09x	-.--%	267.49Cr
IRIDIUM COMMUNICATIONS INC.	21.34x	4.48x	8.17x	2.57%	252Cr
Average	12.70x	23.82x	-1.45x	2.27%	2.4TCr
Weighted average by Cap.	27.62x	22.60x	-6.95x	2.69%