The Discounted Cash Flow (DCF) valuation of Comcast Corp (CMCSA) is 56.20 USD. With the latest stock price at 39.69 USD, the upside of Comcast Corp based on DCF is 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 42.74 - 77.51 | 56.20 |
| Upside | 7.7% - 95.3% | 41.6% |