Communication ServicesTelecom ServicesUnited States

CMCSA.US · Comcast Corporation

NMS · US · USD

Latest price27.56美元

30D-7.56%

Vs. base value-63.2%

Research summary

CMCSA.US latest organized financial period shows revenue year-over-year comparison is not complete and net income up 23.51% year over year. Current price is about 27.56美元, while the model base case is about 74.86美元; the price is -63.2% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue-

Net income200亿美元

Free cash flow218.9亿美元

Operating cash flow336.4亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price27.56美元

Base value74.86美元

Vs. base-63.2%

Price date2026/04/23

70.39美元74.86美元78.67美元

-63.18%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

84.50美元93.43美元101.06美元

-70.5%

93.43美元Current price is 70.5% below the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 93.43美元
Current price: 27.56美元
Estimated shares: 3,710,204,082
Discount rate: 9.5%
Bear value: 84.50美元
Base value: 93.43美元
Bull value: 101.06美元
基准 FCF/股：5.9
基准增长：3.0%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

104.56美元168.06美元218.33美元

-83.6%

168.06美元Current price is 83.6% below the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 168.06美元
Current price: 27.56美元
Estimated shares: 3,710,204,082
Discount rate: 9.5%
Bear value: 104.56美元
Base value: 168.06美元
Bull value: 218.33美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

-10.0%当前价格隐含未来 FCF 年化增长约 -10.0%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: -10.0%
Current price: 27.56美元
Estimated shares: 3,710,204,082
Discount rate: 9.5%
基准 FCF/股：5.9
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

50.27美元50.27美元50.27美元

-45.18%

50.27美元Current price is 45.2% below the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 50.27美元
Current price: 27.56美元
Estimated shares: 3,710,204,082
Discount rate: 9.5%
Base value: 50.27美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	-	200亿美元	218.9亿美元	5.39
2024/12/30	Annual	-	161.9亿美元	154.9亿美元	4.14
2023/12/30	Annual	1,216亿美元	153.9亿美元	162.6亿美元	3.71
2022/12/30	Annual	1,214亿美元	53.7亿美元	157.9亿美元	1.21
2021/12/30	Annual	1,164亿美元	141.6亿美元	199.7亿美元	3.04

Related stocks

View all

CHTR.USCharter Communications, Inc.US

NFLX.USNetflix, Inc.US

APP.USAppLovin CorporationUS

EA.USElectronic Arts Inc.US

GOOG.USAlphabet Inc.US

Ad placement