Back to CMCSA Overview
NMS · Valuation Lab
CMCSA
Comcast Corporation
Last$24.75
Market cap87.8B
EV/EBITDA5.0x
Intrinsic value
$63.76
MoS +61.2% · Undervalued
Assuming 10.2% FCF margin and -1.2% Y1–5 growth.
Upside to price
EV (DCF)308.4B
Terminal share70%
Expected IV$64.28
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 70% of EV
PV of stage FCFs91.8B
PV of terminal value216.6B
Enterprise value308.4B
Net cash / (debt)-82.7B
Equity value225.7B
Intrinsic value / share$63.76
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 123.4B | 12.6B | 11.9B | 94.3% |
| Y2 | 121.9B | 12.4B | 11.1B | 89.0% |
| Y3 | 120.5B | 12.3B | 10.3B | 84.0% |
| Y4 | 119B | 12.1B | 9.6B | 79.2% |
| Y5 | 117.6B | 12B | 9B | 74.7% |
| Y6 | 119.9B | 12.2B | 8.6B | 70.5% |
| Y7 | 122.3B | 12.5B | 8.3B | 66.5% |
| Y8 | 124.8B | 12.7B | 8B | 62.7% |
| Y9 | 127.3B | 13B | 7.7B | 59.2% |
| Y10 | 129.8B | 13.2B | 7.4B | 55.8% |
| Terminal | — | — | 216.6B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.