Research / Stock / CMCSA
C
CMCSA
COMCAST CORP
27.10
+0.08 +0.30%
close 2026-08-25
Assumptions
-17.5%
Market is pricing -17.5%— you agree
Actually grew +7.1%/yrFCF, 2020–2025 — the market is pricing 24.6pts SLOWER than history
10 yrs
3.00%
7.69%
7.7% derived for this company beta 0.67 (1254d vs the S&P 500) · cost of equity 7.7% = 4.7% risk-free + 0.67 × 4.5% premium · treated as all-equity no market cap; capital structure assumed all-equity
Fair value
$27.01
-0.3%
At the market's assumptionsCurrent price $27.10Enterprise value 100.2B
Bear $19.42 (-22.5% growth)Bull $38.63 (-12.5%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices -17.5%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
67% the 10 forecast years33% terminal value