Valuation Comcast Corporation Sao Paulo

Stocks

Delayed Sao Paulo 23:37:39 29/10/2026 HKT			5-day change	1st Jan Change
23.56 ^BRL	-1.75%		+2.26%	-28.13%

11:50pm	Comcast Breaks Ground to Bring Xfinity Reliable, Fiber-Powered Internet and Comcast Business Advanced Solutions to Barrington, New Hampshire	CI
10-27	Comcast Corporation Announces Xfinity And Comcast Business High-Speed Internet Expansion In Franklin, 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	76,595	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-29.67%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	157,369	153,386	152,325
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-20.67%	-2.53%	-0.69%
P/E	16.6x	28.9x	11.8x	9.07x	5.55x	7.33x	7.07x	6.65x
PBR	2.44x	1.91x	2.2x	1.71x	1.11x	0.8x	0.74x	0.69x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	1.89x	1.07x
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	1.32x	1.28x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	4.75x	4.68x	4.6x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	8.97x	8.72x	8.34x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	11.6x	11.8x	11.4x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	8.64%	8.5%	8.77%
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%	6.15%	6.44%	6.81%
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	21.57	21.57	21.57
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	568.9x	39.98x	79.8x	-	1,972B
SOFTBANK GROUP CORP.	35.41x	5.57x	23.12x	0.23%	169B
T-MOBILE US, INC.	13.52x	2.56x	6.46x	2.8%	159B
AT&T INC.	10.33x	2.21x	5.95x	5.36%	139B
BHARTI AIRTEL LIMITED	30.38x	5.51x	9.66x	1.71%	128B
COMCAST CORPORATION	7.33x	1.31x	4.75x	6.15%	76.6B
SOFTBANK CORP.	18.2x	2.11x	8.01x	3.83%	69.93B
KDDI CORPORATION	13.99x	2.31x	7.55x	3%	67.39B
VODAFONE GROUP PLC	13.11x	1.41x	4.78x	3.47%	36B
Average	79.02x	7.00x	16.68x	3.32%	312.99B
Weighted average by Cap.	404.27x	28.99x	58.93x	2.98%