|
Market Closed -
Nasdaq
04:00:00 2026-10-01 pm EDT
|
After hours 05:02:02 pm | |||
| 21.70 USD | -0.28% |
|
21.88 | +0.81% |
| 07:37am | Arete Research Adjusts Comcast Price Target to $17 From $21, Maintains Sell Rating | MT |
| Sep. 30 | Harmonic Inc. Launches Recon Product Family Developed In Partnership With Comcast | CI |
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 | 77,218 | - | - |
| Change | - | -34.25% | 16.74% | -18.63% | -24.16% | -29.1% | - | - |
| Enterprise Value (EV) 1 | 321,263 | 241,252 | 267,375 | 235,381 | 198,372 | 157,829 | 151,269 | 150,805 |
| Change | - | -24.91% | 10.83% | -11.97% | -15.72% | -20.44% | -4.16% | -0.31% |
| P/E | 16.6x | 28.9x | 11.8x | 9.07x | 5.55x | 7.27x | 7.02x | 6.36x |
| PBR | 2.44x | 1.91x | 2.2x | 1.71x | 1.11x | 0.8x | 0.75x | 0.69x |
| PEG | - | -0.5x | 0x | 0.8x | 0.2x | -0.2x | 1.92x | 0.6x |
| Capitalization / Revenue | 1.98x | 1.25x | 1.45x | 1.16x | 0.88x | 0.64x | 0.66x | 0.64x |
| EV / Revenue | 2.76x | 1.99x | 2.2x | 1.9x | 1.6x | 1.31x | 1.29x | 1.25x |
| EV / EBITDA | 9.26x | 6.62x | 7.1x | 6.18x | 5.31x | 4.77x | 4.56x | 4.45x |
| EV / EBIT | 15.4x | 10.7x | 11.5x | 10.1x | 9.6x | 8.84x | 8.32x | 7.82x |
| EV / FCF | 18.8x | 19.1x | 20.6x | 18.8x | 10.3x | 11.5x | 11.4x | 10.7x |
| FCF Yield | 5.32% | 5.24% | 4.85% | 5.33% | 9.7% | 8.7% | 8.79% | 9.31% |
| Dividend per Share 2 | 1 | 1.08 | 1.16 | 1.24 | 1.32 | 1.326 | 1.39 | 1.472 |
| Rate of return | 1.99% | 3.09% | 2.65% | 3.3% | 4.42% | 6.09% | 6.39% | 6.76% |
| EPS 2 | 3.04 | 1.21 | 3.71 | 4.14 | 5.39 | 2.992 | 3.102 | 3.423 |
| Distribution rate | 32.9% | 89.3% | 31.3% | 30% | 24.5% | 44.3% | 44.8% | 43% |
| Net sales 1 | 116,385 | 121,427 | 121,572 | 123,731 | 123,707 | 120,064 | 117,592 | 120,346 |
| EBITDA 1 | 34,708 | 36,459 | 37,633 | 38,069 | 37,384 | 33,108 | 33,208 | 33,869 |
| EBIT 1 | 20,817 | 22,624 | 23,314 | 23,297 | 20,672 | 17,855 | 18,189 | 19,281 |
| Net income 1 | 14,159 | 5,370 | 15,388 | 16,192 | 19,998 | 10,672 | 10,837 | 11,395 |
| 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 | 21.76 | 21.76 | 21.76 |
| 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 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.27x | 1.31x | 4.77x | 6.09% | 77.22B | |
| -3072.51x | 44.97x | 92.11x | - | 2,048B | |
| 34.31x | 6.75x | 27.96x | 0.17% | 233B | |
| 14.89x | 2.73x | 6.91x | 2.55% | 175B | |
| 10.39x | 2.42x | 6.49x | 4.55% | 167B | |
| 27.45x | 5.03x | 8.81x | 1.89% | 114B | |
| 19.02x | 2.18x | 8.26x | 3.72% | 73.54B | |
| 14.68x | 2.38x | 7.85x | 2.87% | 70.94B | |
| 14.49x | 1.42x | 4.83x | 3.37% | 37.51B | |
| 19.01x | 5.27x | 9.61x | 4.98% | 30.28B | |
| Average | -291.10x | 7.45x | 17.76x | 3.35% | 302.67B | |
| Weighted average by Cap. | -2,072.08x | 31.63x | 66.22x | 2.74% |
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
