Comcast Corporation (CMCSA) Analyst Estimates Annual - Discounting Cash Flows
CMCSA
Comcast Corporation
CMCSA (NASDAQ)
Period Ending: 2030
12-31
2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2011
12-30
2010
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2005
12-30
2004
12-30
2002
12-30
2001
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 4 4 9 13 14 20 17 8 7 16 12 7 7 11 6 7 15 20 8 15 10 20 8 15 17 12 7 7 8 19 14 7
Estimated Revenue
Low 124,645 121,253 125,022 118,357 118,715 123,194 123,123 117,622 119,762 114,224 101,363 107,366 95,906 83,333 79,038 73,089 50,459 50,487 49,025 45,194 28,509 22,957 24,290 22,801 17,782 24,651 19,122 11,044 6,924 19,839 20,526 4,195
Average 128,344 124,852 125,120 121,706 122,720 123,735 123,422 121,113 121,287 115,678 102,653 108,733 97,126 84,394 80,044 74,019 63,074 63,109 61,281 56,492 35,637 28,696 30,362 28,502 22,228 30,814 23,903 13,804 8,655 24,798 25,657 5,243
High 132,514 128,908 125,218 124,408 125,806 124,276 123,532 125,048 122,894 117,211 104,014 110,174 98,413 85,512 81,105 75,000 75,689 75,731 73,537 67,791 42,764 34,435 36,435 34,202 26,673 36,976 28,683 16,565 10,386 29,758 30,789 6,292
Estimated EBITDA
Low 38,364 37,321 38,481 36,429 36,539 37,918 37,896 36,203 27,951 24,260 20,705 25,653 22,086 30,232 20,176 19,199 16,218 22,992 23,482 13,834 11,108 8,380 8,931 9,398 7,142 7,302 4,961 1,665 3,577 3,589 13,439 586.7
Average 39,503 38,428 38,511 37,460 37,772 38,084 37,988 37,277 34,939 30,325 25,881 32,067 27,607 37,790 25,220 23,999 20,273 28,740 29,353 17,293 13,885 10,475 11,163 11,748 8,928 9,127 6,202 2,082 4,472 4,486 16,799 733.4
High 40,786 39,677 38,541 38,292 38,722 38,251 38,022 38,489 41,926 36,391 31,057 38,480 33,129 45,348 30,264 28,799 24,328 34,488 35,223 20,752 16,662 12,570 13,396 14,098 10,713 10,953 7,442 2,498 5,366 5,383 20,159 880.1
Estimated EBIT
Low 23,382 22,746 23,453 22,202 22,269 23,110 23,096 22,064 16,755 13,465 11,539 15,847 14,314 13,148 12,839 12,540 10,550 10,576 9,528 8,560 5,972 4,336 4,621 4,076 3,172 3,109 2,165 1,166 -721.6 -33,456 3,574 4,161
Average 24,076 23,421 23,471 22,831 23,021 23,211 23,152 22,719 20,944 16,832 14,424 19,809 17,892 16,435 16,048 15,675 13,187 13,220 11,910 10,700 7,465 5,419 5,776 5,095 3,965 3,886 2,706 1,457 -601.3 -25,109 4,468 5,201
High 24,858 24,181 23,489 23,337 23,600 23,313 23,173 23,457 25,133 20,198 17,309 23,771 21,471 19,722 19,258 18,810 15,824 15,864 14,292 12,840 8,958 6,503 6,932 6,114 4,759 4,664 3,247 1,748 -481.1 -16,761 5,361 6,241
Estimated Net Income
Low 18,567 16,935 13,621 9,543 9,287 14,545 14,263 13,220 10,603 9,151 6,888 9,774 8,827 17,059 6,619 6,391 5,783 5,319 4,869 3,290 2,720 2,173 1,770 1,880 1,501 738 616.1 -326.4 603.3 -996.6 9,347 -308.1
Average 19,289 17,594 16,583 10,557 10,340 14,702 14,382 13,768 13,253 11,438 8,611 12,218 11,034 21,324 8,273 7,988 7,229 6,649 6,086 4,112 3,401 2,717 2,213 2,350 1,876 922.5 770.1 -255.5 902.7 -281.9 11,765 -256.7
High 20,104 18,337 19,544 16,899 16,145 14,859 14,500 14,315 15,904 13,726 10,333 14,661 13,241 25,588 9,928 9,586 8,675 7,979 7,304 4,935 4,081 3,260 2,656 2,820 2,251 1,107 924.1 -184.7 1,202 432.9 14,184 -205.4
Estimated SGA Expenses
Low 48,307 46,993 48,454 45,870 46,009 47,745 47,717 45,586 27,817 28,329 26,285 30,201 26,436 23,241 22,479 21,408 17,654 18,346 12,429 13,400 6,055 4,588 5,346 5,807 4,516 4,962 4,082 2,064 1,084 7,620 7,884 1,611
Average 49,741 48,387 48,491 47,168 47,561 47,955 47,834 46,938 34,771 35,411 32,857 37,751 33,045 29,051 28,098 26,761 22,068 22,933 15,536 16,750 7,569 5,735 6,683 7,259 5,645 6,203 5,102 2,581 1,355 9,526 9,856 2,014
High 51,357 49,960 48,529 48,216 48,757 48,164 47,876 48,463 41,725 42,494 39,428 45,301 39,654 34,861 33,718 32,113 26,481 27,519 18,643 20,100 9,082 6,883 8,020 8,711 6,774 7,443 6,123 3,097 1,626 11,431 11,827 2,417
Estimated EPS
Low 5.11 4.66 3.75 2.62 2.55 4 3.92 3.64 3.53 3.15 2.46 3.05 2.52 2.02 1.71 1.6 1.51 0.95 0.73 0.63 0.46 0.31 0.28 0.25 0.19 0.16 0.1 0.01 -0.47 -0.056 -0.46 -0.07
Average 5.31 4.84 4.38 3.96 3.7 4.04 3.96 3.78 3.59 3.2 2.51 3.1 2.57 2.06 1.73 1.63 1.89 1.19 0.93 0.79 0.58 0.39 0.36 0.32 0.23 0.21 0.12 0.04 -0.385 -0.055 -0.39 -0.065
High 5.53 5.04 5.38 4.65 4.44 4.09 3.99 3.94 3.65 3.26 2.55 3.15 2.61 2.09 1.76 1.66 2.27 1.43 1.13 0.95 0.7 0.47 0.44 0.39 0.27 0.26 0.14 0.07 -0.3 -0.054 -0.32 -0.06
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program