Comcast Corp. (CMCSA)

Comcast Corp., EBITDA calculation

USD $ in millions

	12 months ended	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014
	Net income attributable to Comcast Corporation
	Add: Net income attributable to noncontrolling interest
	Add: Income tax expense
	Earnings before tax (EBT)
	Add: Interest expense
	Earnings before interest and tax (EBIT)
	Add: Depreciation, amortization and other operating gains
	Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (filing date: 2019-01-31), 10-K (filing date: 2018-01-31), 10-K (filing date: 2017-02-03), 10-K (filing date: 2016-02-05), 10-K (filing date: 2015-02-27).

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

Selected Financial Data (USD $ in millions)
Enterprise value (EV)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors
Charter Communications Inc.
Twenty-First Century Fox Inc.
Walt Disney Co.
EV/EBITDA, Sector
Media
EV/EBITDA, Industry
Consumer Services

Based on: 10-K (filing date: 2019-01-31).

If company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.

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

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

		Dec 31, 2018	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014
	Selected Financial Data (USD $ in millions)
	Enterprise value (EV)1
	Earnings before interest, tax, depreciation and amortization (EBITDA)2
	Ratio
	EV/EBITDA3
	Benchmarks
	EV/EBITDA, Competitors
	Charter Communications Inc.
	Twenty-First Century Fox Inc.
	Walt Disney Co.
	EV/EBITDA, Sector
	Media
	EV/EBITDA, Industry
	Consumer Services

Based on: 10-K (filing date: 2019-01-31), 10-K (filing date: 2018-01-31), 10-K (filing date: 2017-02-03), 10-K (filing date: 2016-02-05), 10-K (filing date: 2015-02-27).

2018 Calculations