Valuation Comcast Corporation

Stocks

Market Closed - Nasdaq 04:00:00 30/10/2026 HKT			Pre-market 19:10:03
22.27 ^USD	+3.25%		22.91	+2.87%

10-30	FCC says broadcasters should perform 'due diligence' before airing polls	RE
10-29	Comcast Breaks Ground to Bring Xfinity Reliable, Fiber-Powered Internet and Comcast Business Advanced Solutions to Barrington, New Hampshire	CI

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	79,081	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-27.39%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	159,854	155,872	154,811
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-19.42%	-2.49%	-0.68%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.57x	7.3x	6.87x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.82x	0.76x	0.71x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.96x	1.1x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.66x	0.68x	0.66x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.33x	1.34x	1.3x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.83x	4.76x	4.68x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.11x	8.87x	8.47x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	11.8x	12x	11.6x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.5%	8.37%	8.63%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.326	1.389	1.469
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.96%	6.24%	6.6%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.942	3.052	3.242
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.1%	45.5%	45.3%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	119,783	116,430	119,247
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,122	32,776	33,101
EBIT ¹	20,817	22,624	23,314	23,297	20,672	17,547	17,583	18,269
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,566	10,562	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	22.27	22.27	22.27
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	27/1/22	26/1/23	25/1/24	30/1/25	29/1/26	-	-	-

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	7.57x	1.33x	4.83x	5.96%	79.08B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	563.66x	39.61x	79.06x	-	1,954B
SOFTBANK GROUP CORP.	36.04x	5.63x	23.35x	0.23%	172B
T-MOBILE US, INC.	13.21x	2.5x	6.4x	2.83%	156B
AT&T INC.	10.44x	2.22x	5.98x	5.31%	141B
BHARTI AIRTEL LIMITED	30.76x	5.57x	9.76x	1.69%	129B
SOFTBANK CORP.	18.36x	2.13x	8.06x	3.8%	70.7B
KDDI CORPORATION	13.88x	2.29x	7.5x	3.03%	67.01B
VODAFONE GROUP PLC	13.07x	1.41x	4.77x	3.48%	35.95B
ADVANCED INFO SERVICE	18.55x	5.17x	9.42x	5.1%	29.47B
Average	72.55x	6.79x	15.91x	3.49%	283.46B
Weighted average by Cap.	394.77x	28.36x	57.69x	3.03%