Fair value (multi-method)
Four independent methods triangulate what CMCSA is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$345.29
Method range
$18.17 – $345.29
median $34.87
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $345.29 | +1,349.56% |
| Exit multiple | $38.26 | +60.62% |
| Analyst target | $31.48 | +32.16% |
| Graham number | $18.17 | -23.73% |
- Forward DCF$345.29
- Exit multiple$38.26
- Analyst target$31.48
- Graham number$18.17
Stock price
$23.82
FCF / share (TTM)
$1.26
3Y FCF CAGR
13.2%
Fair value @ hist. growth
$55.52
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
2.4%
per year over your projection horizon
Margin of safety 57.1% vs hist-growth DCF
Historical 3Y CAGR
13.2%
Your model implies
2.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 13% annual growth.
Cumulative FCF covers the current price by year 10.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.8% | -1.0% | -2.0% | -3.1% | -4.5% | -6.0% |
| 6.8% | 1.5% | 0.7% | -0.2% | -1.2% | -2.3% |
| 7.8% | 3.7% | 3.1% | 2.4% | 1.6% | 0.7% |
| 8.8% | 5.8% | 5.2% | 4.6% | 4.0% | 3.2% |
| 9.8% | 7.7% | 7.2% | 6.7% | 6.1% | 5.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$101.0B
Total debt − cash
Beta
0.66
Vs market benchmark
Frequently asked questions
Comcast (CMCSA) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation