As of 2024-12-15, the Intrinsic Value of Comcast Corp (CMCSA) is 64.97 USD. This Comcast valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.92 USD, the upside of Comcast Corp is 62.70%.

The range of the Intrinsic Value is 43.44 - 108.72 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	43.44 - 108.72	64.97	62.7%
DCF (Growth 10y)	54.36 - 127.74	78.65	97.0%
DCF (EBITDA 5y)	52.10 - 83.25	67.74	69.7%
DCF (EBITDA 10y)	63.77 - 106.41	83.90	110.2%
Fair Value	95.87 - 95.87	95.87	140.16%
P/E	33.59 - 42.34	38.72	-3.0%
EV/EBITDA	43.39 - 72.87	55.68	39.5%
EPV	69.54 - 126.13	97.83	145.1%
DDM - Stable	26.49 - 71.15	48.82	22.3%
DDM - Multi	35.18 - 74.79	47.97	20.2%