CMCSA
Comcast Corp
Price:  
35.99 
USD
Volume:  
10,160,235
United States | Media

Comcast Fair Value

192.3 %
Upside

What is the fair value of Comcast?

As of 2025-07-05, the Fair Value of Comcast Corp (CMCSA) is 105.18 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 35.99 USD, the upside of Comcast Corp is 192.3%.

Is Comcast a good investment?

With the market price of 35.99 USD and our fair value calculation, Comcast Corp (CMCSA) is a good investment. Investing in Comcast stocks now will result in a potential gain of 192.3%.

35.99 USD
Stock Price
105.18 USD
Fair Price
FAIR VALUE CALCULATION

Comcast Fair Value

Peter Lynch's formula is:

Comcast Fair Value
= Earnings Growth Rate x TTM EPS
Comcast Fair Value
= 25 x 4.21
Comcast Fair Value
= 105.18

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
12-202012-202112-202212-202312-20245Y Avg
Net income10,53414,1595,37015,38916,19212,329
YoY growth-19.3%34.4%-62.1%186.6%5.2%29%

Comcast Fair Value - Peers Benchmarking

Market Cap (mil)EPS Fair Value Upside
a
Charter Communications Inc110,59619.6489.5617.4%
Shaw Communications Inc20,2271.536.82-9%
Liberty Broadband Corp14,3136.3156.2856.5%
Discovery Inc12,4162.311.54-52.8%
Sirius XM Holdings Inc8,208-6.3-158.03-750.6%
Quebecor Inc9,5003.316.62-59.7%
SES SA2,7860.10.56-91%
Cogeco Communications Inc3,0797.838.75-46.8%
DISH Network Corp1,7084.120.6257%
Altice USA Inc1,038-0.3-1.69-176.1%

Comcast Fair Value - Key Data

Market Cap (mil)134,376
P/E8.6x
Forward P/E9.8x
EPS4.21
Avg earnings growth rate29%
TTM earnings15,709

Comcast Fair Value - Formula's Origin

Peter Lynch is one of the most legendary investors/fund managers of all time. His philosophy for stock investing is very simple and straightforward: he invests in stocks that are undervalued, meaning its P/E is less than or equal to its earnings growth rate. He believes that if a stock is trading at its fair value, the PEG ratio, which was also invented by him, should be 1.

Therefore, his formula to determine a company's fair value is:

Peter Lynch Fair Value = Earnings Growth Rate * EPS * PEG

PEG is set to 1 so we can ignore it in the calculation. Based on the formula, if the earnings growth rate of a company is 15%, Peter Lynch is willing to buy its share up to P/E = 15.