SweetValueLab
Write for us

Comcast Corporation — Intrinsic Value & Fair Price

CMCSA
NASDAQCommunication ServicesTelecommunications ServicesCIK 0001166691corporate.comcast.comAbout CMCSA
Last close · Oct 16, 202621.90+0.13 (+0.60%)
Market cap$77.5B
Model value · DCF · Perpetuity growth · 5y
126.23
Comcast closed at $21.90 — undervalued by 83% vs model.
59.97the model's range252.79

DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
27.67 – 121.37
Wall St. target
25.00 12% below
Below model, 1y
22 of 22 days

Price and model value

Embed this card

CMCSA's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Dividends

Quarterly · as of Oct 16, 2026
Yield, trailing 12 months
6.03%
#11 · Highest dividend yield
Past 2 years
low 2.53%high 6.39%
Dividends per share, a year at a time
$0.92Oct ’21$0.99Oct ’22$1.07Oct ’23$1.14Oct ’24$1.28Oct ’25$1.32TTM
Dividends / free cash flow, FY2025
22.4%
Raised
17 years in a row
Growth, 5 yrs
7.5% a year
Last change
+13.6% · Apr 2025
Every payment, with ex-dates · latest $0.33, paid Oct 28, 2026

Research on CMCSA

No posts on CMCSA yet.
Studied CMCSA from its filings? Guest posts are reviewed before they go live.Write about CMCSA →

How it is valued

Valued asDividend Payer
Low/slowing growth (~1% recent)Moderate margins (16% net margin)Strong dividend yieldHighly cyclical earningsStrong FCF yield (28.2%)
What growth the price implies: the reverse DCF

Key figures

FY2025
P/E
4.1×
EV / EBITDA
3.6×
FCF yield
27.5%
Dividend yield, TTM
6.03%
Beta
0.67
Cost of capital (WACC)
5.83%
Full financials

Analyst actions

third-party, quoted
10-13Bernstein · target23.00
10-02Scotiabank · target27.50
09-29Barclays · target24.00
09-25Keybanc · “Underweight” from “Sector Weight”downgrade
Ratings, targets and estimates

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just CMCSA. No account.

About Comcast

Comcast Corporation functions as a global media and technology conglomerate. Its diverse operations are segmented across Cable Communications, Media, Studios, Theme Parks, and Sky. The Cable Communications division delivers internet, television, phone, and mobile services to residential and business clients under its Xfinity brand, alongside offering advertising solutions. Its Media segment encompasses NBCUniversal's television and streaming platforms, including its national, regional, and international cable channels, the NBC and Telemundo broadcast networks, and the Peacock streaming service. The Studios segment is responsible for NBCUniversal's film and television production and distribution activities. Through its Theme Parks division, Comcast manages Universal Studios resorts located in Orlando, Florida; Hollywood, California; Osaka, Japan; and Beijing, China. The Sky segment provides direct-to-consumer services such as video, internet, voice, and mobile phone offerings, while its content arm includes entertainment networks, the Sky News channel, and Sky Sports networks. Additionally, Comcast owns the Philadelphia Flyers hockey team and the Wells Fargo Center arena in Philadelphia, Pennsylvania. Founded in 1963, Comcast Corporation is headquartered in Philadelphia, Pennsylvania.

CEO
Brian L. Roberts
Headquarters
Philadelphia, PA
Employees
179,000
IPO
1980-03-17
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.