|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.17 USD | +2.12% |
|
+3.30% | -22.48% |
| Jun. 25 | European stocks climb as Dow Jones hits new high | AN |
| Jun. 25 | ITV Agrees to GBP1.6 Billion Deal to Sell Broadcast, Streaming Unit to Comcast's Sky | 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 | 82,769 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -24.01% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 166,092 | 163,629 | 163,652 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -16.27% | -1.48% | 0.01% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.97x | 7.33x | 6.63x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | - | 0.86x | 0.79x | 0.72x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 0.84x | 0.6x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.68x | 0.69x | 0.67x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.36x | 1.36x | 1.33x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.96x | 4.84x | 4.75x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 9.2x | 8.89x | 8.56x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 12.4x | 11.9x | 11.7x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.04% | 8.4% | 8.58% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | - | 1.326 | 1.39 | 1.474 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | - | 5.72% | 6% | 6.36% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.909 | 3.162 | 3.492 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | - | 45.6% | 44% | 42.2% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 121,736 | 120,089 | 123,407 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,454 | 33,795 | 34,444 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 18,051 | 18,401 | 19,129 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,376 | 10,642 | 11,213 |
| Net Debt 1 | 91,309 | 90,062 | 90,875 | 91,771 | 89,456 | 83,323 | 80,860 | 80,884 |
| Reference price 2 | 50.33 | 34.97 | 43.85 | 37.53 | 29.89 | 23.17 | 23.17 | 23.17 |
| 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 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.97x | 1.36x | 4.96x | 5.72% | 82.77B | |
| 56.9x | 3.56x | 25.75x | -.--% | 28.2B | |
| -47.47x | 136.06x | -87.8x | -.--% | 21.35B | |
| -211.18x | 33.55x | 67.27x | -.--% | 10.34B | |
| 39.56x | 6.84x | 12.6x | 1.42% | 4.6B | |
| 25.66x | 5.04x | 12.33x | 1.95% | 4.36B | |
| -22.4x | 2.49x | 5.78x | 7.53% | 3.18B | |
| -8.18x | 3.48x | 6.63x | -.--% | 2.94B | |
| -110.39x | 7.47x | 44.53x | - | 2.08B | |
| Average | -29.95x | 22.21x | 10.23x | 2.08% | 17.76B | |
| Weighted average by Cap. | -6.03x | 22.22x | 1.25x | 3.25% |
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
