Comcast Corporation

Comcast Corporation

CMCSAยทNASDAQ

$23.52

-5.4%
Communication ServicesTelecommunications Services

Comcast Corporation operates as a media and technology company worldwide. It operates through Cable Communications, Media, Studios, Theme Parks, and Sky segments. The Cable Communications segment offers broadband, video, voice, wireless, and other services to residential and business customers under the Xfinity brand; and advertising services. The Media segment operates NBCUniversal's television and streaming platforms, including national, regional, and international cable networks, the NBC and Telemundo broadcast, and Peacock networks. The Studios segment operates NBCUniversal's film and television studio production and distribution operations. The Theme Parks segment operates Universal theme parks in Orlando, Florida; Hollywood, California; Osaka, Japan; and Beijing, China. The Sky segment offers direct-to-consumer services, such as video, broadband, voice and wireless phone services, and content business operates entertainment networks, the Sky News broadcast network, and Sky Sports networks. The company also owns the Philadelphia Flyers, as well as the Wells Fargo Center arena in Philadelphia, Pennsylvania; and provides streaming service, such as Peacock. Comcast Corporation was founded in 1963 and is headquartered in Philadelphia, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$84.02B
EPS5.4100
P/E Ratio4.35
Earnings Date07/30/2026
Comcast Corporation

Comcast Corporation Fair Value Envelope

CMCSA ยท NASDAQ

Our analysis suggests that CMCSA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.52, this represents a potential HIDDEN relative to our calculated worth for Comcast Corporation.

Intrinsic Value
Current Price: $23.52

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$9,648.0B
+ Cash & Equivalents$9.5B
Firm Value$9,657.5B
- Debt$110.4B
Equity Value$9,547.1B
/ Shares Outstanding3,644,001,438B
DCF Value$2.6K
UNDERVALUED BY 11039%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$47.5B
$67.2B
$94.9B
$134.2B
$189.6B
$268.0B
$378.7B
$535.2B
$756.3B
$1,068.7B
Maintenance CapEx
-$3.3B
-$4.7B
-$6.6B
-$9.4B
-$13.2B
-$18.7B
-$26.5B
-$37.4B
-$52.8B
-$74.7B
Owner Earnings
$44.2B
$62.5B
$88.3B
$124.8B
$176.4B
$249.2B
$352.2B
$497.8B
$703.4B
$994.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$40.9B
$53.6B
$70.1B
$91.7B
$120.0B
$157.1B
$205.5B
$268.9B
$351.9B
$460.5B
Terminal Value represents 81.1% of Enterprise Value