|
Market Closed -
Nasdaq
00:00:00 09/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 21.21 USD | +1.29% |
|
-2.26% | -29.04% |
| 10-08 | Disney Holds Talks With Paramount, Universal on Using Imax Rival | MT |
| 10-08 | Disney Holds Talks With Paramount, Universal on Using Imax Rival | 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 | 229,954 | 151,190 | 176,500 | 143,610 | 108,916 | 75,267 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -30.89% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 155,878 | 149,317 | 148,853 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -21.42% | -4.21% | -0.31% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.1x | 6.85x | 6.24x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.78x | 0.73x | 0.67x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.88x | 0.64x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.63x | 0.64x | 0.63x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.3x | 1.27x | 1.24x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.71x | 4.49x | 4.41x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 8.74x | 8.22x | 7.74x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 11.3x | 11.2x | 10.8x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.84% | 8.95% | 9.27% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.326 | 1.386 | 1.472 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 6.25% | 6.54% | 6.94% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.987 | 3.096 | 3.399 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 44.4% | 44.8% | 43.3% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 119,934 | 117,422 | 120,298 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,103 | 33,249 | 33,731 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,825 | 18,155 | 19,243 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,647 | 10,805 | 11,313 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 80,611 | 74,050 | 73,586 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 21.21 | 21.21 | 21.21 |
| Nbr of stocks (in thousands) | 4,568,923 | 4,323,409 | 4,025,080 | 3,826,540 | 3,643,895 | 3,548,637 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.1x | 1.3x | 4.71x | 6.25% | 75.27B | |
| 1064.79x | 47.34x | 96.65x | - | 2,179B | |
| 45.68x | 6.48x | 26.88x | 0.18% | 217B | |
| 15.64x | 2.82x | 7.13x | 2.42% | 184B | |
| 10.55x | 2.45x | 6.57x | 4.46% | 170B | |
| 27.95x | 5.12x | 8.97x | 1.85% | 116B | |
| 19.04x | 2.18x | 8.27x | 3.66% | 73.08B | |
| 14.51x | 2.37x | 7.75x | 2.89% | 69.88B | |
| 13.72x | 1.44x | 4.9x | 3.3% | 37.85B | |
| 18.61x | 5.18x | 9.44x | 5.08% | 29.57B | |
| Average | 123.76x | 7.67x | 18.13x | 3.34% | 315.24B | |
| Weighted average by Cap. | 743.07x | 33.86x | 70.40x | 2.75% |
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
