Comcast Corporation
Bear Case (25th pct.)
182.6% vs price
Base Case (Median)
255.4% vs price
Bull Case (75th pct.)
312.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.93 | 45.7% | High (40%) |
| PE Comparable | $85.19 | 255.4% | Medium (25%) |
| Growth Trajectory DCF | $80.32 | 235.1% | Medium (20%) |
| Graham Number | $55.14 | 130.0% | Low (10%) |
| EV/EBITDA | $127.57 | 432.2% | Medium (20%) |
| EV/FCF | $112.16 | 367.9% | Medium (20%) |
| Earnings Power Value | $85.79 | 257.9% | Medium (50%) |
Based on 7 out of 8 methods, CMCSA appears undervalued at the current price of $23.97. The base case fair value of $85.19 implies 255.4% 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.