Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
84.50 USD93.43 USD101.06 USD
-70.92%
93.43 USDCurrent price is 70.9% below the base model value.
C
Communication ServicesTelecom ServicesUnited States
CMCSA.US · Comcast Corporation
NMS · US · USD
Latest price27.17 USD
30D+5.72%
Vs. base value-63.7%
Research summary
CMCSA.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +23.51% YoY. Current price is about 27.17 USD, while the model base case is about 74.86 USD; the current price sits -63.7% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income20B USD
Free cash flow22B USD
Operating cash flow34B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price27.17 USD
Base value74.86 USD
Vs. base-63.7%
Price date2026/04/28
70.39 USD74.86 USD78.67 USD
-63.71%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
104.56 USD168.06 USD218.33 USD
-83.84%
168.06 USDCurrent price is 83.8% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
50.27 USD50.27 USD50.27 USD
-45.96%
50.27 USDCurrent price is 46% below the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 20B USD | 22B USD | 5.39 |
| 2024/12/30 | Annual | - | 16B USD | 15B USD | 4.14 |
| 2023/12/30 | Annual | 122B USD | 15B USD | 16B USD | 3.71 |
| 2022/12/30 | Annual | 121B USD | 5B USD | 16B USD | 1.21 |
| 2021/12/30 | Annual | 116B USD | 14B USD | 20B USD | 3.04 |
Ad placement