US · CMCSA
Comcast Corporation
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Philadelphia, PA 19103-2838
- Website
- corporate.comcast.com
Price · as of 2025-12-31
$27.19
Market cap 112.81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $58.90 | +116.62% |
| Intrinsic Value(DCF) | $16.81 | -38.18% |
| Graham-Dodd Method(GD) | $16.78 | -38.29% |
| Graham Formula(GF) | $44.28 | +62.86% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.20 | $88.13 | $77.51 | $4.87 | $46.16 |
| 2012 | $14.30 | $76.83 | $126.62 | $6.15 | $25.54 |
| 2013 | $18.32 | $68.10 | $84.01 | $5.95 | $16.35 |
| 2014 | $21.31 | $71.08 | $7.73 | $7.17 | $25.56 |
| 2015 | $21.72 | $39.48 | $5.96 | $4.84 | $27.07 |
| 2016 | $27.87 | $44.72 | $10.60 | $4.60 | $28.15 |
| 2017 | $28.19 | $48.43 | $5.32 | $22.00 | $64.09 |
| 2018 | $29.65 | $44.10 | $7.58 | $3.06 | $50.33 |
| 2019 | $31.96 | $45.30 | $9.80 | $5.12 | $65.08 |
| 2020 | $46.20 | $45.29 | $3.58 | $2.23 | $7.71 |
| 2021 | $37.10 | $48.18 | $4.71 | $6.26 | $61.75 |
| 2022 | $29.96 | $38.85 | $2.91 | $0.00 | $15.04 |
| 2023 | $37.14 | $49.78 | $9.59 | $7.00 | $31.07 |
| 2024 | $33.84 | $48.00 | $11.07 | $9.24 | $40.82 |
| 2025 | $30.82 | $58.90 | $7.58 | $16.78 | $44.28 |
AI valuation
Our deep-learning model estimates Comcast Corporation's (CMCSA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $58.90
- Current price
- $27.19
- AI upside
- +116.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$16.81
-38.18% upside
Graham-Dodd
$16.78
-38.29% upside
Graham Formula
$44.28
+62.86% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CMCSA | Comcast Corporation | $27.19 | 112.81B | +117% | -38% | -38% | +63% | 5.60 | 1.16 | 0.91 | 4.59 | 18.56 | -2.41 | 60.07% | 16.71% | 16.01% | 21.92% | 8.41% | 7.42% | 1.14 | 4.69 | 0.88 | 0.70 | 2.18 | 3019.00% | -2.00% | 4132.00% | 19.54% | 1.00 | 11.67% | 4.37% | 24.50% | 10.75% | 10.30 | 9.73 | 1.72 | 1.41 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| DASH | DoorDash, Inc. | $176.47 | 76.66B | -24% | +503% | -88% | -57% | 80.83 | 7.51 | 5.49 | 43.56 | 12.74 | 33.42 | 50.88% | 5.27% | 6.82% | 10.45% | 12.77% | 5.73% | 0.37 | — | 1.41 | 1.08 | -0.37 | 63448.00% | 2793.00% | 2064.00% | 2.89% | 0.40 | 38.56% | 0.00% | 0.00% | 0.00% | 101.77 | 33.85 | 5.36 | 5.37 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| RELX | RELX Plc | $34.79 | 62.98B | +37% | -47% | — | -68% | 23.51 | 20.10 | 5.06 | 14.71 | 345.93 | -5.51 | 63.70% | 31.11% | 21.53% | 69.14% | 22.66% | 13.53% | 3.10 | 10.01 | 0.49 | 0.43 | 1.93 | 680.00% | -57.00% | 790.00% | 5.88% | 0.47 | 28.70% | 2.43% | 57.20% | 5.68% | 18.74 | 19.58 | 5.83 | 3.35 |
| T | AT&T Inc. | $28.00 | 198.5B | +2% | -49% | -83% | +18% | 8.59 | 1.82 | 1.60 | 6.52 | 8.25 | 4.80 | 79.77% | 19.23% | 17.42% | 21.76% | 8.23% | 5.74% | 1.57 | 3.55 | 0.91 | 0.50 | 2.85 | 10403.00% | 271.00% | 505.00% | 9.68% | 0.75 | 7.65% | 4.07% | 35.00% | 6.31% | 14.76 | 18.34 | 2.84 | 0.94 |
| VZ | Verizon Communications In… | $50.14 | 211.47B | +6% | -48% | — | -14% | 12.30 | 2.02 | 1.53 | 8.23 | — | 2.97 | 45.64% | 21.17% | 12.43% | 16.86% | 8.27% | 4.35% | 1.92 | 4.37 | 0.91 | 0.76 | 3.80 | -217.00% | 252.00% | 636.00% | 9.53% | 0.60 | 7.33% | 5.44% | 66.90% | 5.44% | 13.42 | 19.52 | 2.84 | 1.32 |
About Comcast Corporation
Comcast Corporation operates as a media and technology company worldwide. It operates through Cable Communications, Media, Studios, Theme Parks, and Sky segments. The Cable Communications segment offers broadband, video, voice, wireless, and other services to residential and business customers under the Xfinity brand; and advertising services. The Media segment operates NBCUniversal's television and streaming platforms, including national, regional, and international cable networks, the NBC and Telemundo broadcast, and Peacock networks. The Studios segment operates NBCUniversal's film and television studio production and distribution operations. The Theme Parks segment operates Universal theme parks in Orlando, Florida; Hollywood, California; Osaka, Japan; and Beijing, China. The Sky segment offers direct-to-consumer services, such as video, broadband, voice and wireless phone services, and content business operates entertainment networks, the Sky News broadcast network, and Sky Sports networks. The company also owns the Philadelphia Flyers, as well as the Wells Fargo Center arena in Philadelphia, Pennsylvania; and provides streaming service, such as Peacock. Comcast Corporation was founded in 1963 and is headquartered in Philadelphia, Pennsylvania.
- CEO
- Brian L. Roberts
- Employees
- 182K
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.81 ÷ $27.19) − 1 = -38.18% (DCF, example).