Valuation Comcast Corporation Swiss Exchange

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:00:00 01/07/2026 +03			5-day change	1st Jan Change
24.78 ^USD	+0.81%		+8.57%	-16.51%

08:01am	Mega-deals fuel record M&A as boards dream big on takeovers	RE
06-30	Comcast Split Seen Boosting Deal Potential, UBS Says	MT

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	87,698	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-19.48%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	170,735	167,824	167,192
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-13.93%	-1.71%	-0.38%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.45x	7.81x	7.09x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.91x	0.85x	0.79x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	0.94x	0.7x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.72x	0.73x	0.71x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.4x	1.4x	1.36x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.1x	4.96x	4.84x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.46x	9.11x	8.75x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.8x	12.2x	11.8x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.79%	8.17%	8.46%
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%	5.4%	5.66%	6%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.905	3.145	3.462
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.6%	44.2%	42.6%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,715	120,041	123,380
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,451	33,807	34,570
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,044	18,415	19,109
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,372	10,663	11,202
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	83,037	80,126	79,493
Reference price ²	50.33	34.97	43.85	37.53	29.89	24.55	24.55	24.55
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	1/27/22 A	1/26/23 A	1/25/24 A	1/30/25 A	1/29/26 A	-	-	-

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	59.36x	3.64x	25.61x	-.--%	29.42B
AST SPACEMOBILE, INC.	-59.04x	166.67x	-107.54x	-.--%	26.55B
GLOBALSTAR, INC.	-213.92x	33.99x	68.17x	-.--%	10.47B
IRIDIUM COMMUNICATIONS INC.	49.78x	8.18x	14.93x	1.13%	5.8B
SKY PERFECT JSAT CORPORATION	27.64x	5.44x	13.3x	1.81%	4.67B
SES S.A.	-24.12x	2.56x	5.93x	7%	3.43B
EUTELSAT COMMUNICATIONS	-9.01x	3.7x	7.05x	-.--%	3.25B
HAWKEYE 360, INC.	-105.04x	7x	41.71x	-	1.98B
Average	-34.29x	28.90x	8.64x	1.42%	10.69B
Weighted average by Cap.	-22.95x	58.38x	-13.01x	0.47%