Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq Other stock markets 05:14:59 12/12/2015 HKT			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

10:21pm	Comcast Corporation Reaches Construction Milestone in Greater Phillipsburg Expansion, Bringing Xfinity and Comcast Business Services to More New Jersey Communities	CI
06:43pm	Morgan Stanley Adjusts Price Target on Comcast to $30 From $33	MT

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	83,519	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-23.32%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	165,845	161,708	160,151
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-16.4%	-2.49%	-0.96%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	8.02x	7.47x	6.75x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.87x	0.81x	0.75x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.02x	0.6x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.69x	0.7x	0.68x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.36x	1.35x	1.3x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.96x	4.79x	4.65x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.17x	8.79x	8.35x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.5x	11.8x	11.3x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.02%	8.45%	8.81%
Dividend per Share ²	1	1.08	1.16	1.24	1.32	1.326	1.39	1.474
Rate of return	1.99%	3.09%	2.65%	3.3%	4.42%	5.67%	5.95%	6.3%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.916	3.129	3.465
Distribution rate	32.9%	89.3%	31.3%	30%	24.5%	45.5%	44.4%	42.5%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,715	119,807	122,911
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,441	33,725	34,475
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,093	18,400	19,186
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,418	10,631	11,201
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	82,326	78,189	76,632
Reference price ²	50.33	34.97	43.85	37.53	29.89	23.38	23.38	23.38
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECHOSTAR CORPORATION	57.48x	3.58x	25.16x	-.--%	28.49B
AST SPACEMOBILE, INC.	-53.58x	152.22x	-98.22x	-.--%	24.09B
GLOBALSTAR, INC.	-211.05x	33.52x	67.23x	-.--%	10.33B
IRIDIUM COMMUNICATIONS INC.	47.73x	7.93x	14.46x	1.18%	5.57B
SKY PERFECT JSAT CORPORATION	27.51x	5.42x	13.23x	1.82%	4.65B
SES S.A.	-19.53x	2.72x	6.3x	6.18%	3.88B
EUTELSAT COMMUNICATIONS	-9.53x	3.83x	7.31x	-.--%	3.43B
HAWKEYE 360, INC.	-103.74x	6.88x	41.02x	-	1.96B
Average	-33.09x	27.01x	9.56x	1.31%	10.3B
Weighted average by Cap.	-21.25x	51.24x	-8.29x	0.49%