Skip to content
StockMarketAgent
Direct answer
CMCSA trades against a final fair-value range of $91.52-$153.58, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $91.5, high $154, with mid-point at $121.
Stock analysis

CMCSA fair value $92–$154

By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-20به‌روزرسانی بعدی: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Turnaround
View archive
قیمت
$24.80
▲ +95.95 (+386.90%)
ارزش منصفانه
$121
$92–$154
رتبه‌بندی
خرید قوی
confidence 80/100
پتانسیل رشد
+386.9%
upside to fair value
حاشیه ایمنی
$102.64
MoS level · 15%
ارزش بازار
$88.6B
P/E fwd 6.5
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • Composite fair value $121 with high case $154.
  • Implied upside of 386.9% to fair value.
  • Moat 6.5/10 · confidence 80/100 · Turnaround.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$121
Margin of safety
+79.5%
Confidence
80/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$24.80Price
Low $91.52
Mid $120.75
High $153.58

CMCSA trades against a final fair-value range of $91.52-$153.58, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Incumbent broadband network infrastructure with
    Incumbent broadband network infrastructure with high replacement cost
  • Universal Theme Parks physical footprint
    Universal Theme Parks physical footprint and IP integration
  • Bull thesis
    The market views Comcast as functionally distressed, pricing it near 24.80 against an internal valuation cross-checks of 32.74.

§2 سناریوی نزولی

A sustained macroeconomic downturn coupled with accelerated cord-cutting tests Comcast's highly leveraged balance sheet ($98.9B total debt). At an Altman Z-ScoreAltman Z-ScoreA composite bankruptcy-risk model. Above 3.0 is the safe zone; below 1.8 is the distress zone. Mostly relevant for capital-intensive non-financial firms. of 1.44, distress-adjacent risks materialize if operating cash flows break below maintenance capexMaintenance capexCapex required to sustain current revenue and capacity. Approximately equal to depreciation in steady-state. Subtracted from earnings in the owner-earnings construct. requirements (historically 11.5% of revenueRevenueRevenue is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions.), forcing dividend cuts or distressed asset sales.

چگونگی شکست این تز

FWA Total Disruption

· Medium

Fixed Wireless Access permanently alters broadband pricing power, causing sustained subscriber losses and collapsing broadband margins.

FV impact
-40%
Trigger
12 to 24 months

Debt Maturity Squeeze

· Medium

Higher-for-longer interest rates force refinancing of the $98.9B debt load at punitive yields, overwhelming free cash flow generation.

FV impact
-55%
Trigger
24 to 36 months

Linear Runoff Acceleration

· High

Legacy video and broadcast revenue declines accelerate beyond the modeled 1.6% contraction, dragging consolidated enterprise EBITDA down structurally.

FV impact
-25%
Trigger
Immediate
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
Consolidated FCFF falling materially below the $25B baseline trajectory.MonitorDeterioration versus the report thesis
Maintenance capex structurally exceeding 11.5% of revenue to defend network.MonitorDeterioration versus the report thesis
Cost of equity rising above the modeled 7.4% due to balance sheet distress.MonitorDeterioration versus the report thesis
OCF to Net Income ratio contracting below historical 1.68x levels.MonitorDeterioration versus the report thesis
Peacock operating losses failing to narrow despite subscriber acquisition.MonitorDeterioration versus the report thesis

§3 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3نرخ رشد سالانه مرکب
دوره2022-12-312023-12-312024-12-312025-12-31Trend
درآمد$121.43B$121.57B$123.73B$123.71B+0.6%
سود ناخالص$83.21B$84.81B$86.71B$88.76B+2.2%
سود عملیاتی$22.62B$23.31B$23.30B$20.67B-3.0%
سود خالص$5.37B$15.39B$16.19B$20.00B+55.0%
EPS (رقیق‌شده)$1.21$3.71$4.14$5.39+64.5%
EBITDA$27.00B$38.90B$37.61B$46.39B+19.8%
تحقیق و توسعه—————
هزینه‌های عمومی و فروش$8.51B$7.97B$8.07B$8.86B+1.4%

امتیازات کیفیت

امتیاز Piotroski F
8 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
1.45
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-2.71
ریسک دستکاری سود
OCF / سود خالص
1.68×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Pass
دروازه تعدیل‌شده بخشی
ROIC
12.2%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

جریان نقدی

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصیص سرمایه

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
CASH FLOW FAQ

CMCSA cash flow questions

  1. Free cash flow for CMCSA (CMCSA) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.

FAQ

CMCSA — frequently asked questions

  1. Based on our latest analysis, CMCSA looks meaningfully undervalued. The current price is $24.8 versus a composite fair-value midpoint of $121 (range $91.5–$154), which implies roughly 386.9% upside to the midpoint.

Related coverage

Names readers of CMCSA also follow

Same archetype: turnaround