Valuation Comcast Corporation Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 01:24:10 31/07/2026 am IST			5-day change	1st Jan Change
23.89 ^BRL	-6.24%		+6.22%	-27.12%

05:34pm	ITV on track for guidance after "solid" first-half results	AN
12:29pm	BP puts North Sea arm up for sale; NatWest ups guide	AN

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	83,996	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-22.88%	-	-
Enterprise Value (EV) ¹	3,21,263	2,41,252	2,67,375	2,35,381	1,98,372	1,65,050	1,59,262	1,58,595
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-16.8%	-3.51%	-0.42%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.9x	7.49x	6.86x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.87x	0.81x	0.75x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.39x	0.75x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.7x	0.71x	0.69x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.37x	1.34x	1.31x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.97x	4.78x	4.68x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.16x	8.7x	8.38x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.1x	12x	11.3x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.3%	8.32%	8.82%
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%	5.58%	5.87%	6.23%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.997	3.158	3.449
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	44.1%	44%	42.8%
Net sales ¹	1,16,385	1,21,427	1,21,572	1,23,731	1,23,707	1,20,661	1,18,490	1,21,519
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,230	33,350	33,917
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,012	18,312	18,927
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,715	10,887	11,285
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	81,054	75,266	74,599
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.67	23.67	23.67
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECHOSTAR CORPORATION	60.02x	3.34x	21.41x	-.--%	2.5TCr
AST SPACEMOBILE, INC.	-42.16x	113.97x	-72.8x	-.--%	1.75TCr
GLOBALSTAR, INC.	-210.76x	33.48x	67.13x	-.--%	1.03TCr
IRIDIUM COMMUNICATIONS INC.	52.54x	7.08x	13.41x	1.3%	504.8Cr
SKY PERFECT JSAT CORPORATION	21.2x	4.14x	10.17x	2.36%	364.05Cr
SES S.A.	-11.71x	2.46x	5.7x	8.92%	269.81Cr
EUTELSAT COMMUNICATIONS	-6.99x	3.33x	6.34x	-.--%	277.19Cr
HAWKEYE 360, INC.	-100.68x	7.38x	46.05x	-	202.19Cr
Average	-29.82x	21.90x	12.18x	1.8%	861.44Cr
Weighted average by Cap.	-19.21x	36.28x	2.71x	0.59%