|
Market Closed -
Nasdaq
23:00:00 26/10/2026 +03
|
After hours 02:55:54 | |||
| 22.05 USD | -2.82% |
|
22.06 | +0.02% |
| 10-23 | Democrat on US FCC urges broadcast industry to be more aggressive confronting the agency | RE |
| 10-23 | Comcast Offers 'Limited' Upside Potential, Oppenheimer Says | 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 | 78,300 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -28.11% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 159,073 | 155,091 | 154,029 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -19.81% | -2.5% | -0.68% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.5x | 7.19x | 6.8x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.81x | 0.76x | 0.7x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.65x | 1.2x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.65x | 0.67x | 0.66x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.33x | 1.33x | 1.29x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.8x | 4.72x | 4.65x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.05x | 8.78x | 8.43x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 11.7x | 11.9x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.55% | 8.42% | 8.67% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.322 | 1.389 | 1.469 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 5.99% | 6.3% | 6.66% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.94 | 3.068 | 3.242 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 45% | 45.3% | 45.3% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 119,809 | 116,509 | 119,247 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,142 | 32,836 | 33,101 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,578 | 17,666 | 18,269 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,560 | 10,624 | 10,777 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 80,773 | 76,791 | 75,730 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 22.05 | 22.05 | 22.05 |
| Nbr of stocks (in thousands) | 4,568,923 | 4,323,409 | 4,025,080 | 3,826,540 | 3,643,895 | 3,551,006 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.72x | 1.35x | 4.87x | 5.83% | 80.57B | |
| 629.22x | 40.92x | 83.65x | - | 2,003B | |
| 13.38x | 2.54x | 6.41x | 2.83% | 157B | |
| 32.34x | 5.3x | 22x | 0.26% | 155B | |
| 10.45x | 2.22x | 5.99x | 5.3% | 141B | |
| 29.45x | 5.36x | 9.39x | 1.76% | 124B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.57B | |
| 14.32x | 2.34x | 7.68x | 2.93% | 69.58B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.4B | |
| 18.67x | 5.2x | 9.47x | 5.07% | 29.59B | |
| Average | 78.75x | 6.88x | 16.24x | 3.46% | 286.95B | |
| Weighted average by Cap. | 444.90x | 29.55x | 61.33x | 3.08% |
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
