COMCAST CORP (CMCSA)
Cable & Other Pay Television Services · Communication Services · $81.2B
Intrinsic Value (Consensus)
$0.00
Current Price
$22.45
Margin of Safety
0%
At Fair Value
Value: $0
Price: $22
Valuation Model Estimates
Current Price: $22.45
DCF (Discounted Cash Flow)
$231.32
Graham Number
$55.46
Earnings Power Value
$61.12
Relative Value (P/E)
$90.26
Dividend Discount Model
$103.13
Consensus Value
$0.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
22/25
Strength
18/25
Valuation
12/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong profitability — ROE of 21% (above 20% is excellent)
Strong earnings growth (18% YoY)
High free cash flow yield (27.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $5.08
- EPS (Forward)
- $5.99
- Book Value
- $26.89
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 20.6%
- Debt/Equity
- —
- Revenue Growth
- -0.0%
- Earnings Growth
- 17.8%
- Dividend Yield
- 0.3%
- Beta
- 0.67
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-21
Source: Yahoo Finance