Comcast Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
101.2% vs price
Base Case (Median)
119.9% vs price
Bull Case (75th pct.)
334.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $37.02 | 62.4% | High (40%) |
| PE Comparable | $50.14 | 119.9% | Medium (25%) |
| Growth Trajectory DCF | $48.70 | 113.6% | Medium (20%) |
| Graham Number | $43.05 | 88.8% | Low (10%) |
| EV/EBITDA | $127.57 | 459.5% | Medium (20%) |
| EV/FCF | $112.45 | 393.2% | Medium (20%) |
| Earnings Power Value | $85.79 | 276.3% | Medium (50%) |
Based on 7 out of 8 methods, CMCSA appears undervalued at the current price of $22.80. The base case fair value of $50.14 implies 119.9% 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.