As of 2025-01-18, the Intrinsic Value of Comcast Corp (CMCSA) is
64.93 USD. This Comcast valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.58 USD, the upside of Comcast Corp is
77.50%.
The range of the Intrinsic Value is 44.17 - 105.72 USD
64.93 USD
Intrinsic Value
Comcast Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.17 - 105.72 |
64.93 |
77.5% |
| DCF (Growth 10y) |
55.24 - 124.25 |
78.61 |
114.9% |
| DCF (EBITDA 5y) |
46.68 - 69.26 |
56.26 |
53.8% |
| DCF (EBITDA 10y) |
59.23 - 91.78 |
73.00 |
99.6% |
| Fair Value |
95.87 - 95.87 |
95.87 |
162.08% |
| P/E |
29.68 - 39.05 |
34.80 |
-4.9% |
| EV/EBITDA |
40.52 - 57.79 |
47.75 |
30.5% |
| EPV |
70.56 - 123.42 |
96.99 |
165.2% |
| DDM - Stable |
26.26 - 67.68 |
46.97 |
28.4% |
| DDM - Multi |
34.83 - 70.96 |
46.82 |
28.0% |
Comcast Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
139,974.83 |
| Beta |
0.09 |
| Outstanding shares (mil) |
3,826.54 |
| Enterprise Value (mil) |
232,524.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.16% |
| Cost of Debt |
4.47% |
| WACC |
6.17% |