تحلیل اختیاری محصول
با اجازه شما، از تحلیلهای محدود و حریمخصوصیمحور استفاده میکنیم تا مسیرهای پژوهشی مؤثر را بشناسیم. از ردیاب تبلیغاتی یا بازپخش نشست استفاده نمیکنیم. این انتخاب را میتوانید در تنظیمات تغییر دهید. بخوانید سیاست حفظ حریم خصوصی.
Bull: Broadband competitive pressures ease entirely while theme parks drive high-margin growth, restoring legacy market premiums to the equity.
The market views Comcast as functionally distressed, pricing it near 24.80 against an internal valuation cross-checks of 32.74.
Comcast is currently priced as a functionally distressed asset headed for terminal runoff. However, beneath the $98.9B debt encumbrance and linear TV secular headwinds lies a highly cash-generative capitalized network. Our intrinsic analysis identifies a massive dislocation between the $24.80 market price and the underlying cash generation capacity of its broadband and theme park segments.
Comcast is currently priced as a functionally distressed asset headed for terminal runoff. However, beneath the $98.9B debt encumbrance and linear TV secular headwinds lies a highly cash-generative capitalized network. Our intrinsic analysis identifies a massive dislocation between the $24.80 market price and the underlying cash generation capacity of its broadband and theme park segments.
Incumbent broadband network infrastructure with high replacement cost
Universal Theme Parks physical footprint and IP integration
The market views Comcast as functionally distressed, pricing it near 24.80 against an internal valuation cross-checks of 32.74.
Strong Buy. The 269% premium to private external expectations highlights a profound contrarian opportunity. While turnaround risks and debt loads are material, the market's expectation of permanent impairment ignores a highly defensible $25B baseline trajectory.
Comcast Corporation operates as a media and technology company worldwide. The company operates through Residential Connectivity & Platforms, Business Services Connectivity, Media, Studios, and Theme Parks segments. Its Residential Connectivity & Platforms segment provides residential broadband and wireless connectivity services, residential and business video services, sky-branded entertainment television networks, and advertising. The Business Services Connectivity segment offers connectivity services for small business locations, which include broadband, wireline voice, and wireless services; and ethernet network services for medium-sized customers and larger enterprises. Its Media segment operates NBCUniversal's national and regional cable networks; the NBC and Telemundo broadcast networks and owned local broadcast television stations; and Peacock, a direct-to-consumer streaming services. The company also operates international television networks comprising the Sky Sports networks, as well as other digital properties. Its Studios segment operates NBCUniversal and Sky film and television studio production and distribution operations. The Theme Parks segment operates Universal theme parks in Orlando, Florida; Hollywood, California; Osaka, Japan; and Beijing, China. It also offers a consolidated streaming platforms under the Philadelphia Flyers and the Xfinity Mobile Arena in Philadelphia, Pennsylvania; and Xumo. Comcast Corporation was founded in 1963 and is headquartered in Philadelphia, Pennsylvania.
A sustained macroeconomic downturn coupled with accelerated cord-cutting tests Comcast's highly leveraged balance sheet ($98.9B total debt).
Market skepticism proves partially correct as FWA competition and linear runoff compress margins, though robust baseline cash flows prevent a complete wipeout.
Fixed Wireless Access permanently alters broadband pricing power, causing sustained subscriber losses and collapsing broadband margins.
پنج تحولی که می‌تواند تز سرمایه‌گذاری ما را تضعیف کند.
Operating profit contraction diminishes discretionary free cash flows required to service massive corporate debt, limiting capital allocation flexibility and endangering share repurchases.
وضعیت فعلی:Operating income was $20.67B for the period ended 2025-12-31
Incumbent broadband network infrastructure with high replacement cost
Universal Theme Parks physical footprint and IP integration
NBCUniversal proprietary content library and studio production
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
Unavailable
The highlighted base cell is anchored to composite fair-value midpoint ($120.75). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $25.0B after capex $14.2B, with terminal value at 63.0% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Broadband competitive pressures ease entirely while theme parks drive high-margin growth, restoring legacy market premiums to the equity.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Warning level: Declines below $18.00B over any trailing twelve-month period. Operating profit contraction diminishes discretionary free cash flows required to service massive corporate debt, limiting capital allocation flexibility and endangering share repurchases.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| درآمد | ۱۲۳٬۷۰۷٬۰۰۰٬۰۰۰ |
|---|---|
| بهای تمام‌شده درآمد | ۳۴٬۹۵۱٬۰۰۰٬۰۰۰ |
| سود ناخالص | ۸۸٬۷۵۶٬۰۰۰٬۰۰۰ |
| هزینه‌های عملیاتی | ۶۸٬۰۸۶٬۰۰۰٬۰۰۰ |
| سود عملیاتی | ۲۰٬۶۷۰٬۰۰۰٬۰۰۰ |
| اقلام غیرعملیاتی و مالیات | −۶۷۲٬۰۰۰٬۰۰۰ |
| سود خالص | ۱۹٬۹۹۸٬۰۰۰٬۰۰۰ |
| کل دارایی‌ها | ۲۷۲٬۶۳۱٬۰۰۰٬۰۰۰ |
|---|---|
| وجه نقد | ۹٬۴۸۱٬۰۰۰٬۰۰۰ |
| دارایی‌های جاری | ۲۹٬۵۶۷٬۰۰۰٬۰۰۰ |
| کل بدهی‌ها | ۱۷۵٬۲۵۵٬۰۰۰٬۰۰۰ |
| بدهی‌های جاری | ۳۳٬۵۲۴٬۰۰۰٬۰۰۰ |
| حقوق صاحبان سهام | ۹۶٬۹۰۳٬۰۰۰٬۰۰۰ |
داده‌های مالی مقطعی استفاده‌شده در تحلیل 2026-05-20.
| دوره | درآمد | EBITDA | سود خالص | جریان نقدی عملیاتی | جریان نقدی آزاد | مخارج سرمایه‌ای | استهلاک و کاهش ارزش | جبران خدمات مبتنی بر سهام | بازخرید سهام | سود سهام پرداخت‌شده | خالص انتشار بدهی | جریان نقد سرمایه‌گذاری | جریان نقد تأمین مالی | نقد ابتدای دوره | نقد پایان دوره | وجه نقد و سرمایه‌گذاری‌ها | کل بدهی | حاشیه عملیاتی | ROIC | WACC | شکاف ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | — | — | — | — | — | — | — | — | ۴٫۷ میلیارد | — | — | — | — | — | — | — | — | — | — | — | — |
| 2022-12-31 | ۱۲۱٫۴ میلیارد | ۲۷ میلیارد | ۵٫۴ میلیارد | ۲۶٫۴ میلیارد | ۱۲٫۶ میلیارد | ۱۳٫۸ میلیارد | ۱۳٫۸ میلیارد | ۱٫۳ میلیارد | ۱۳٫۳ میلیارد | ۴٫۷ میلیارد | ۱٫۱ میلیارد | — | — | — | — | ۴٫۷ میلیارد | ۱۰۰ میلیارد | ۱۸٫۶٪ | — | ۵٫۲٪ | — |
| 2023-12-31 | ۱۲۱٫۶ میلیارد | ۳۸٫۹ میلیارد | ۱۵٫۴ میلیارد | ۲۸٫۵ میلیارد | ۱۳ میلیارد | ۱۵٫۵ میلیارد | ۱۴٫۳ میلیارد | ۱٫۲ میلیارد | ۱۱٫۳ میلیارد | ۴٫۸ میلیارد | −۳٫۸ میلیارد | — | — | — | — | ۶٫۲ میلیارد | ۹۷٫۱ میلیارد | ۱۹٫۲٪ | — | ۵٫۹٪ | — |
| 2024-12-31 | ۱۲۳٫۷ میلیارد | ۳۷٫۶ میلیارد | ۱۶٫۲ میلیارد | ۲۷٫۷ میلیارد | ۱۲٫۵ میلیارد | ۱۵٫۱ میلیارد | ۱۴٫۸ میلیارد | ۱٫۳ میلیارد | ۹٫۱ میلیارد | ۴٫۸ میلیارد | ۲٫۷ میلیارد | — | — | — | — | ۷٫۳ میلیارد | ۹۹٫۱ میلیارد | ۱۸٫۸٪ | — | ۶٫۶٪ | — |
| 2025-12-31 | ۱۲۳٫۷ میلیارد | ۴۶٫۴ میلیارد | ۲۰ میلیارد | ۳۳٫۶ میلیارد | ۱۹٫۲ میلیارد | ۱۴٫۴ میلیارد | ۱۶٫۲ میلیارد | ۱٫۳ میلیارد | — | ۴٫۹ میلیارد | −۲٫۲ میلیارد | — | — | — | — | ۹٫۵ میلیارد | ۹۸٫۹ میلیارد | ۱۶٫۷٪ | — | ۵٫۵٪ | — |
CMCSA trades at 6.5x forward earnings against a peer median of 9.8x; EV/EBITDA of 4.9x against a peer median of 7.7x; 6 peers.
Intensive. Requires sustained reinvestment at ~11.5% of revenue to maintain network parity and park attractions, restricting deleveraging speed.
Broadband ARPU expansion and direct-to-consumer (Peacock) scaling to sustainable profitability offset legacy decay.
Secular runoff in linear television combined with peak cyclicality in theme park attendance.
Intensive. Requires sustained reinvestment at ~11.5% of revenue to maintain network parity and park attractions, restricting deleveraging speed.
The market views Comcast as functionally distressed, pricing it near 24.80 against an internal valuation cross-checks of 32.74.
Our intrinsic DCF math models a resilient, going-concern entity capable of defending equity value through robust operating cash flows.
Strong Buy. Despite severe secular headwinds and a heavy debt load, current pricing represents an extreme market dislocation, ignoring the sheer scale of intrinsic cash generation.
Downside case: The market views Comcast as functionally distressed, pricing it near 24.80 against an internal valuation cross-checks of 32.74.
تز سرمایه‌گذاری، اندازه موقعیت و پرسشهای پیگیری خود را ثبت کنید. روی همین دستگاه میماند و فقط شما آن را میبینید.
Legacy video and broadcast revenue declines accelerate beyond the modeled 1.6% contraction, dragging consolidated enterprise EBITDA down structurally.
هشدار در صورتDeclines below $18.00B over any trailing twelve-month period
Elevated capital intensity to counter broadband competition consumes vital operating liquidity, reducing conversion from earnings to free cash flow and restricting shareholder payouts.
وضعیت فعلی:11.5% of revenue historically as of 2026-05-20
هشدار در صورتExceeds 13.0% of total revenue for two consecutive fiscal quarters
Cash flow generation falling behind accounting net income indicates aggressive revenue accruals or heavy working capital drag, eroding underlying cash support for fixed financial obligations.
وضعیت فعلی:Operating cash flow to net income was 1.682 as of the report's 2026-05-20 analysis date
هشدار در صورتDrops below 1.25x over any trailing twelve-month period
Protracted digital streaming losses drain high-margin legacy cash flows, impairing consolidated operating margins while broadband subscriber growth faces structural headwinds.
وضعیت فعلی:Peacock streaming losses ongoing as of 2026-05-20
هشدار در صورتFails to achieve breakeven within 24 months
| Monitor the threat against the report checkpoints. |
| Intense capital requirements to defend network superiority | medium | Monitor | Monitor the threat against the report checkpoints. |
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
The enterprise successfully navigates turnaround headwinds. Resilient operating cash flow easily services debt obligations, forcing a radical upward re-rating from distressed levels.
Warning level: Exceeds 13.0% of total revenue for two consecutive fiscal quarters. Elevated capital intensity to counter broadband competition consumes vital operating liquidity, reducing conversion from earnings to free cash flow and restricting shareholder payouts.
Warning level: Drops below 1.25x over any trailing twelve-month period. Cash flow generation falling behind accounting net income indicates aggressive revenue accruals or heavy working capital drag, eroding underlying cash support for fixed financial obligations.
Warning level: Fails to achieve breakeven within 24 months. Protracted digital streaming losses drain high-margin legacy cash flows, impairing consolidated operating margins while broadband subscriber growth faces structural headwinds.
| حاشیه سود |
|---|
| CMCSA | Comcast Corporation | $88.6B | 6.5x | 0.7x | 4.9x | — | — |
| TMUS | T-Mobile US Inc. | 13.9x | 2.3x | 9.7x | 18.0% | 24.0% | |
| VZ | Verizon Communications Inc. | 9.1x | 1.4x | 7.7x | 17.2% | 25.2% | |
| T | AT&T Inc. | 9.8x | 1.4x | 7.6x | 18.4% | 22.7% | |
| CHTR | Charter Communications Inc. | 3.2x | 0.4x | 5.4x | 27.5% | 23.9% | |
| GOOGL | Alphabet Inc. | 26.8x | 11.1x | 28.9x | 38.9% | 36.1% |
