Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
COMCAST CORP
Bear Case (25th pct.)
-22.9% vs price
Base Case (Median)
5.8% vs price
Bull Case (75th pct.)
28.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $55.25 | -15.1% | Medium (25%) |
| Growth Trajectory DCF | $48.51 | -25.5% | Medium (20%) |
| Graham Number | $44.17 | -32.2% | Low (10%) |
| EV/EBITDA | $104.58 | 60.6% | Medium (20%) |
| EV/FCF | $83.79 | 28.7% | Medium (20%) |
| Earnings Power Value | $82.54 | 26.8% | Medium (50%) |
Based on 6 out of 7 methods, CCZ appears fairly valued at the current price of $65.10. The base case fair value of $68.90 implies 5.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.