Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq 04:14:59 2015-12-11 pm EST			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

10:01am	MS Now rolls out membership program featuring live Q&A with reporters	RE
Sep. 04	Hollywood summer box office hits pre-pandemic stride as women, younger audiences return to theaters	RE

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	94,003	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-13.69%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	174,750	168,609	168,148
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-11.91%	-3.51%	-0.27%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.8x	8.41x	7.73x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.98x	0.9x	0.84x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.8x	0.88x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.78x	0.79x	0.77x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.45x	1.42x	1.38x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.26x	5.06x	4.96x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.71x	9.23x	8.95x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.6x	12.7x	11.8x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.95%	7.86%	8.49%
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%	4.99%	5.25%	5.57%
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	26.49	26.49	26.49
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

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.($)
COMCAST CORPORATION	8.8x	1.45x	5.26x	4.99%	94B
ECHOSTAR CORPORATION	2.5x	2.5x	16.86x	-.--%	26.09B
AST SPACEMOBILE, INC.	-27.28x	121.83x	-54.32x	-.--%	18.68B
GLOBALSTAR, INC.	-132.81x	35.79x	73.19x	-.--%	10.67B
IRIDIUM COMMUNICATIONS INC.	52.07x	7.03x	13.31x	1.31%	5B
SKY PERFECT JSAT CORPORATION	20.98x	4.19x	10.09x	2.33%	3.8B
EUTELSAT COMMUNICATIONS	-5.89x	3.12x	5.95x	-.--%	2.52B
SES S.A.	-11.79x	2.35x	5.44x	10.3%	2.36B
Average	-11.68x	22.28x	9.47x	2.37%	20.39B
Weighted average by Cap.	-4.51x	17.92x	5.11x	3.12%