|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.96 USD | +1.23% |
|
+7.47% | -19.84% |
| 31/07 | Comcast Completes High-Speed Network Expansion to Waterbury | CI |
| 31/07 | ITV on track for guidance after "solid" first-half results | AN |
Company Valuation: Comcast Corporation
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 | 85,025 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -21.93% | - | - |
| Enterprise Value (EV) 1 | 3,21,263 | 2,41,252 | 2,67,375 | 2,35,381 | 1,98,372 | 1,65,771 | 1,59,631 | 1,59,170 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -16.43% | -3.7% | -0.29% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.96x | 7.61x | 6.99x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.88x | 0.82x | 0.76x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.63x | 0.79x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.7x | 0.72x | 0.7x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.37x | 1.35x | 1.31x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.99x | 4.79x | 4.69x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.21x | 8.74x | 8.48x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12x | 12x | 11.2x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.36% | 8.3% | 8.97% |
| 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% | 5.52% | 5.8% | 6.15% |
| 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 | 1,20,675 | 1,18,443 | 1,21,462 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,226 | 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 | 23.96 | 23.96 | 23.96 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.96x | 1.37x | 4.99x | 5.52% | 8.5TCr | |
| -129.21x | 3.3x | 21.15x | -.--% | 2.44TCr | |
| -42.55x | 114.93x | -73.41x | -.--% | 1.76TCr | |
| -219.42x | 34.9x | 69.97x | -.--% | 1.07TCr | |
| 52.21x | 7.05x | 13.34x | 1.31% | 501.62Cr | |
| 21.76x | 4.25x | 10.45x | 2.3% | 373.87Cr | |
| -7.03x | 3.34x | 6.36x | -.--% | 278.18Cr | |
| -15.71x | 2.45x | 5.68x | 8.71% | 276.07Cr | |
| -103.41x | 7.64x | 47.65x | - | 207.68Cr | |
| Average | -48.38x | 19.91x | 11.80x | 2.23% | 1.71TCr | |
| Weighted average by Cap. | -35.76x | 17.39x | 4.13x | 3.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMCSA Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
