Valuation Comcast Corporation Sao Paulo
Stocks
CMCS34
BRCMCSBDR008
Wireless Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.84 BRL | +5.83% |
|
+6.16% | -21.17% |
| 08-07 | Trump nominates agency lawyer to serve on Federal Communications Commission | RE |
| 08-07 | Trump nominates agency lawyer to serve on Federal Communications Commission | 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 | 89,993 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -17.37% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 170,740 | 164,599 | 164,138 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -13.93% | -3.6% | -0.28% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 8.43x | 8.05x | 7.4x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.94x | 0.87x | 0.8x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.72x | 0.84x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.75x | 0.76x | 0.74x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.42x | 1.39x | 1.35x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 5.14x | 4.94x | 4.84x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.49x | 9.01x | 8.74x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.3x | 12.4x | 11.5x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.13% | 8.05% | 8.7% |
| 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% | 5.21% | 5.48% | 5.81% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 3.009 | 3.149 | 3.427 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 43.9% | 44.1% | 43% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 120,639 | 118,443 | 121,462 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,222 | 33,349 | 33,915 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,993 | 18,259 | 18,780 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,724 | 10,858 | 11,176 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 80,746 | 74,606 | 74,145 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 25.36 | 25.36 | 25.36 |
| 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 | 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.43x | 1.42x | 5.14x | 5.21% | 89.99B | |
| 2.51x | 2.26x | 52.78x | -.--% | 26.16B | |
| -51.9x | 137.87x | -88.06x | -.--% | 21.49B | |
| -219.47x | 35.12x | 70.43x | -.--% | 10.81B | |
| 55.07x | 7.34x | 13.9x | 1.24% | 5.29B | |
| 23.77x | 4.75x | 11.42x | 2.07% | 4.2B | |
| -6.53x | 3.32x | 6.35x | -.--% | 2.78B | |
| -14.92x | 2.38x | 5.52x | 9.17% | 2.63B | |
| Average | -25.38x | 24.31x | 9.68x | 2.21% | 20.42B | |
| Weighted average by Cap. | -14.26x | 22.06x | 5.30x | 3.11% |
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
- CMCS34 Stock
- Valuation Comcast Corporation
Select your edition
All financial news and data tailored to specific country editions
