Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq 02:44:59 12/12/2015 am IST			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

04/09	Hollywood summer box office hits pre-pandemic stride as women, younger audiences return to theaters	RE
04/09	France and Korea to lead debate on film industry's big issues at Lumiere summit	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	94,003	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-13.69%	-	-
Enterprise Value (EV) ¹	3,21,263	2,41,252	2,67,375	2,35,381	1,98,372	1,74,750	1,68,609	1,68,148
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-11.91%	-3.51%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.8x	8.41x	7.73x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.98x	0.9x	0.84x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.8x	0.88x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.78x	0.79x	0.77x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.45x	1.42x	1.38x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.26x	5.06x	4.96x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.71x	9.23x	8.95x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.6x	12.7x	11.8x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.95%	7.86%	8.49%
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%	4.99%	5.25%	5.57%
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	26.49	26.49	26.49
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMCAST CORPORATION	8.8x	1.45x	5.26x	4.99%	9.4TCr
ECHOSTAR CORPORATION	2.5x	2.5x	16.86x	-.--%	2.61TCr
AST SPACEMOBILE, INC.	-27.28x	121.83x	-54.32x	-.--%	1.87TCr
GLOBALSTAR, INC.	-132.81x	35.79x	73.19x	-.--%	1.07TCr
IRIDIUM COMMUNICATIONS INC.	52.07x	7.03x	13.31x	1.31%	500.24Cr
SKY PERFECT JSAT CORPORATION	20.98x	4.19x	10.09x	2.33%	379.96Cr
EUTELSAT COMMUNICATIONS	-5.89x	3.12x	5.95x	-.--%	252.27Cr
SES S.A.	-11.79x	2.35x	5.44x	10.3%	236.04Cr
Average	-11.68x	22.28x	9.47x	2.37%	2.04TCr
Weighted average by Cap.	-4.51x	17.92x	5.11x	3.12%