
Comcast Corp
NASDAQ:CMCSA

Intrinsic Value
The intrinsic value of one
CMCSA
stock under the Base Case scenario is
66.14
USD.
Compared to the current market price of 35.43 USD,
Comcast Corp
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Comcast Corp
Fundamental Analysis

Intensifying cord-cutting trends and heightened streaming competition may accelerate subscriber losses in Comcast’s traditional cable business, reducing revenue and profit margins in its core segment.
Comcast’s ability to bundle broadband, TV, and phone services under the Xfinity brand gives it a strong competitive edge in retaining and upselling subscribers despite cord-cutting trends.

Revenue & Expenses Breakdown
Comcast Corp
Balance Sheet Decomposition
Comcast Corp
Current Assets | 26.8B |
Cash & Short-Term Investments | 7.3B |
Receivables | 13.7B |
Other Current Assets | 5.8B |
Non-Current Assets | 239.4B |
Long-Term Investments | 8.6B |
PP&E | 62.5B |
Intangibles | 155.7B |
Other Non-Current Assets | 12.5B |
Free Cash Flow Analysis
Comcast Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Comcast Corp
Revenue
|
123.7B
USD
|
Cost of Revenue
|
-37B
USD
|
Gross Profit
|
86.7B
USD
|
Operating Expenses
|
-63.4B
USD
|
Operating Income
|
23.3B
USD
|
Other Expenses
|
-7.1B
USD
|
Net Income
|
16.2B
USD
|
CMCSA Profitability Score
Profitability Due Diligence
Comcast Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Comcast Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
CMCSA Solvency Score
Solvency Due Diligence
Comcast Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Comcast Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMCSA Price Targets Summary
Comcast Corp
According to Wall Street analysts, the average 1-year price target for
CMCSA
is 44.46 USD
with a low forecast of 35.35 USD and a high forecast of 60.9 USD.
Dividends
Current shareholder yield for CMCSA is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CMCSA
stock under the Base Case scenario is
66.14
USD.
Compared to the current market price of 35.43 USD,
Comcast Corp
is
Undervalued by 46%.