COMCAST CORP (CMCSA)
Cable & Other Pay Television Services · Communication Services · $399.8B
Intrinsic Value (Consensus)
$120.64
Current Price
$107.80
Margin of Safety
+11.9%
11.9% Below Intrinsic Value
Value: $121
Price: $108
Valuation Model Estimates
Current Price: $107.80
DCF (Discounted Cash Flow)
$276.80
Graham Number
$56.29
Earnings Power Value
$52.33
Relative Value (P/E)
$107.80
Dividend Discount Model
$110.00
Consensus Value
$120.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Key Financials
- EPS (TTM)
- $5.39
- EPS (Forward)
- $6.47
- Book Value
- $26.13
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 20.6%
- Debt/Equity
- —
- Revenue Growth
- -0.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance