Stock Analysis on Net

Comcast Corp. (NASDAQ:CMCSA)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Comcast Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income attributable to Comcast Corporation 15,388 5,370 14,159 10,534 13,057
Add: Net income attributable to noncontrolling interest (281) (445) (326) 167 266
Add: Income tax expense 5,371 4,359 5,260 3,364 3,673
Earnings before tax (EBT) 20,478 9,284 19,093 14,065 16,996
Add: Interest expense 4,087 3,896 4,281 4,588 4,567
Earnings before interest and tax (EBIT) 24,565 13,180 23,374 18,653 21,563
Add: Depreciation and amortization 14,336 13,821 13,804 13,100 12,953
Earnings before interest, tax, depreciation and amortization (EBITDA) 38,901 27,001 37,178 31,753 34,516

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Comcast Corp. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Comcast Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 251,226
Earnings before interest, tax, depreciation and amortization (EBITDA) 38,901
Valuation Ratio
EV/EBITDA 6.46
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc. 18.78
Meta Platforms Inc. 19.98
Netflix Inc. 11.54
Walt Disney Co. 20.12
EV/EBITDA, Sector
Media & Entertainment 16.39
EV/EBITDA, Industry
Communication Services 13.48

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Comcast Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 276,248 259,262 314,153 329,110 298,836
Earnings before interest, tax, depreciation and amortization (EBITDA)2 38,901 27,001 37,178 31,753 34,516
Valuation Ratio
EV/EBITDA3 7.10 9.60 8.45 10.36 8.66
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc. 17.01 14.66 18.08 20.84 17.39
Meta Platforms Inc. 19.72 12.19 10.85 17.31 17.76
Netflix Inc. 11.85 8.40 9.51 16.57 13.35
Walt Disney Co. 17.34 17.80 34.53 60.13 16.10
EV/EBITDA, Sector
Media & Entertainment 15.56 12.91 14.62 18.67 14.92
EV/EBITDA, Industry
Communication Services 12.91 11.74 11.57 14.51 11.51

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 276,248 ÷ 38,901 = 7.10

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Comcast Corp. EV/EBITDA ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.