|
Market Closed -
Other stock markets
|
Pre-market 17:12:21 | |||
| 23.34 USD | +0.67% |
|
23.44 | +0.39% |
| 02:26pm | Netflix Weighs Live Channels, Streaming Bundles to Boost Engagement | MT |
| 07-09 | ITV split drags share price down as high separation costs loom | RE |
Company Valuation: Comcast Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 229,954 | 151,190 | 176,500 | 143,610 | 108,916 | 83,394 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -23.43% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 165,720 | 161,583 | 160,026 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -16.46% | -2.5% | -0.96% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.01x | 7.46x | 6.74x |
| 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 | 1.02x | 0.6x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.69x | 0.7x | 0.68x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.36x | 1.35x | 1.3x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.96x | 4.79x | 4.64x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.16x | 8.78x | 8.34x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.5x | 11.8x | 11.3x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.03% | 8.46% | 8.82% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.326 | 1.39 | 1.474 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 5.68% | 5.96% | 6.31% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.916 | 3.129 | 3.465 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 45.5% | 44.4% | 42.5% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 121,715 | 119,807 | 122,911 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,441 | 33,725 | 34,475 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 18,093 | 18,400 | 19,186 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,418 | 10,631 | 11,201 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 82,326 | 78,189 | 76,632 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 23.34 | 23.34 | 23.34 |
| Nbr of stocks (in thousands) | 4,568,923 | 4,323,409 | 4,025,080 | 3,826,540 | 3,643,895 | 3,572,229 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.01x | 1.36x | 4.96x | 5.68% | 83.39B | |
| 57.29x | 3.58x | 22.94x | -.--% | 28.39B | |
| -49.09x | 140.34x | -90.55x | -.--% | 22.07B | |
| -210.58x | 33.45x | 67.07x | -.--% | 10.31B | |
| 45.94x | 7.69x | 14.03x | 1.23% | 5.36B | |
| 26.6x | 5.23x | 12.79x | 1.88% | 4.5B | |
| -21.49x | 2.66x | 6.16x | 6.44% | 3.73B | |
| -8.34x | 3.7x | 7.04x | -.--% | 3.26B | |
| -104.52x | 6.95x | 41.44x | - | 1.97B | |
| Average | -28.46x | 22.77x | 9.54x | 1.9% | 18.11B | |
| Weighted average by Cap. | -5.56x | 23.06x | 0.11x | 3.18% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
