As of 2025-06-05, the Intrinsic Value of Comcast Corp (CMCSA) is 60.57 USD. This Comcast valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.44 USD, the upside of Comcast Corp is 75.90%.
The range of the Intrinsic Value is 46.93 - 81.57 USD
Based on its market price of 34.44 USD and our intrinsic valuation, Comcast Corp (CMCSA) is undervalued by 75.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.93 - 81.57 | 60.57 | 75.9% |
| DCF (Growth 10y) | 52.34 - 86.23 | 65.75 | 90.9% |
| DCF (EBITDA 5y) | 48.96 - 64.82 | 56.32 | 63.5% |
| DCF (EBITDA 10y) | 54.13 - 72.62 | 62.61 | 81.8% |
| Fair Value | 105.18 - 105.18 | 105.18 | 205.41% |
| P/E | 26.12 - 54.53 | 38.18 | 10.8% |
| EV/EBITDA | 45.33 - 62.04 | 53.56 | 55.5% |
| EPV | 76.42 - 104.28 | 90.35 | 162.3% |
| DDM - Stable | 28.43 - 54.15 | 41.29 | 19.9% |
| DDM - Multi | 29.83 - 44.32 | 35.67 | 3.6% |
| Market Cap (mil) | 128,588.63 |
| Beta | 0.44 |
| Outstanding shares (mil) | 3,733.70 |
| Enterprise Value (mil) | 219,117.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.18% |
| Cost of Debt | 4.47% |
| WACC | 6.62% |