CMCSA
Comcast Corp
Price:  
38.54 
USD
Volume:  
14,392,727.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Comcast Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Comcast Corp (CMCSA) is 49.52 USD. This Comcast valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.54 USD, the upside of Comcast Corp is %.

The range of the Intrinsic Value is 37.26 - 68.90 USD

38.54 USD
Stock Price
49.52 USD
Intrinsic Value
Intrinsic Value Details

Comcast Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.26 - 68.90 49.52 28.5%
DCF (Growth 10y) 46.18 - 80.75 59.63 54.7%
DCF (EBITDA 5y) 42.49 - 56.11 49.04 27.2%
DCF (EBITDA 10y) 51.87 - 71.08 60.86 57.9%
Fair Value 98.19 - 98.19 98.19 154.78%
P/E 26.12 - 36.72 32.28 -16.2%
EV/EBITDA 38.40 - 49.92 42.30 9.7%
EPV 60.82 - 88.38 74.60 93.6%
DDM - Stable 24.66 - 48.25 36.45 -5.4%
DDM - Multi 29.18 - 44.76 35.35 -8.3%

Comcast Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 151,216.70
Beta 0.81
Outstanding shares (mil) 3,923.63
Enterprise Value (mil) 241,274.70
Market risk premium 4.60%
Cost of Equity 9.74%
Cost of Debt 4.62%
WACC 7.27%