|
Delayed
Nasdaq
02:44:59 12/12/2015 am IST
|
5-day change | 1st Jan Change | ||
| 58.00 USD | -2.83% |
|
-4.64% | - |
| 10:55pm | How US news organizations will make midterm race calls | RE |
| 09:58pm | Fox First Quarter Results Beat Wall Street's View on World Cup, Political Advertising Boost | MT |
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 | 82,454 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -24.3% | - | - |
| Enterprise Value (EV) 1 | 3,21,263 | 2,41,252 | 2,67,375 | 2,35,381 | 1,98,372 | 1,63,228 | 1,59,245 | 1,58,184 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -17.72% | -2.44% | -0.67% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.89x | 7.61x | 7.16x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.86x | 0.8x | 0.74x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 2.04x | 1.15x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.69x | 0.71x | 0.69x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.36x | 1.37x | 1.33x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.93x | 4.86x | 4.78x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.3x | 9.06x | 8.66x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12x | 12.2x | 11.8x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.33% | 8.19% | 8.45% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.326 | 1.389 | 1.469 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 5.71% | 5.98% | 6.33% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.942 | 3.052 | 3.242 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 45.1% | 45.5% | 45.3% |
| Net sales 1 | 1,16,385 | 1,21,427 | 1,21,572 | 1,23,731 | 1,23,707 | 1,19,783 | 1,16,430 | 1,19,247 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,122 | 32,776 | 33,101 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,547 | 17,583 | 18,269 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,566 | 10,562 | 10,777 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 80,773 | 76,791 | 75,730 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 23.22 | 23.22 | 23.22 |
| Nbr of stocks (in thousands) | 45,68,923 | 43,23,409 | 40,25,080 | 38,26,540 | 36,43,895 | 35,51,006 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 606.87x | 37.06x | 73.98x | - | 1,83000Cr | |
| 14.02x | 2.6x | 6.6x | 2.68% | 17TCr | |
| 33.89x | 5.44x | 22.57x | 0.25% | 16TCr | |
| 10.69x | 2.25x | 6.05x | 5.18% | 14TCr | |
| 30.69x | 5.56x | 9.75x | 1.69% | 13TCr | |
| 7.89x | 1.36x | 4.93x | 5.71% | 8.25TCr | |
| 18.48x | 2.14x | 8.1x | 3.77% | 7.13TCr | |
| 14.17x | 2.33x | 7.62x | 2.96% | 6.86TCr | |
| 13.35x | 1.42x | 4.82x | 3.4% | 3.67TCr | |
| Average | 83.34x | 6.68x | 16.05x | 3.21% | 29.89TCr | |
| Weighted average by Cap. | 418.98x | 26.26x | 53.50x | 2.93% |
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
- CMCSK Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
