The Discounted Cash Flow (DCF) valuation of Comcast Corp (CMCSA) is 64.93 USD. With the latest stock price at 36.58 USD, the upside of Comcast Corp based on DCF is 77.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.5% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 44.17 - 105.72 | 64.93 |
| Upside | 20.7% - 189.0% | 77.5% |