任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
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.
投資判断を弱める5つの変化です。
Operating profit contraction diminishes discretionary free cash flows required to service massive corporate debt, limiting capital allocation flexibility and endangering share repurchases.
現在: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.
| 売上高 | 123,707,000,000 |
|---|---|
| 売上原価 | 34,951,000,000 |
| 売上総利益 | 88,756,000,000 |
| 営業費用 | 68,086,000,000 |
| 営業利益 | 20,670,000,000 |
| 営業外項目および税金 | -672,000,000 |
| 純利益 | 19,998,000,000 |
| 総資産 | 272,631,000,000 |
|---|---|
| 現金 | 9,481,000,000 |
| 流動資産 | 29,567,000,000 |
| 負債合計 | 175,255,000,000 |
| 流動負債 | 33,524,000,000 |
| 株主資本 | 96,903,000,000 |
2026-05-20の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | — | — | — | — | — | — | — | — | 46.7億 | — | — | — | — | — | — | — | — | — | — | — | — |
| 2022-12-31 | 1214.3億 | 270億 | 53.7億 | 264.1億 | 126.5億 | 137.7億 | 138.2億 | 13.4億 | 133.3億 | 47.4億 | 11億 | — | — | — | — | 47.5億 | 999.8億 | 18.6% | — | 5.2% | — |
| 2023-12-31 | 1215.7億 | 389億 | 153.9億 | 285億 | 129.6億 | 155.4億 | 143.4億 | 12.4億 | 112.9億 | 47.7億 | -38億 | — | — | — | — | 62.2億 | 970.9億 | 19.2% | — | 5.9% | — |
| 2024-12-31 | 1237.3億 | 376.1億 | 161.9億 | 276.7億 | 125.4億 | 151.3億 | 148億 | 12.9億 | 91億 | 48.1億 | 27億 | — | — | — | — | 73.2億 | 990.9億 | 18.8% | — | 6.6% | — |
| 2025-12-31 | 1237.1億 | 463.9億 | 200億 | 336.4億 | 192.4億 | 144.1億 | 162.1億 | 12.9億 | — | 48.9億 | -22.5億 | — | — | — | — | 94.8億 | 989.4億 | 16.7% | — | 5.5% | — |
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.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Legacy video and broadcast revenue declines accelerate beyond the modeled 1.6% contraction, dragging consolidated enterprise EBITDA down structurally.
警戒条件Declines 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.
現在:11.5% of revenue historically as of 2026-05-20
警戒条件Exceeds 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.
現在:Operating cash flow to net income was 1.682 as of the report's 2026-05-20 analysis date
警戒条件Drops 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.
現在:Peacock streaming losses ongoing as of 2026-05-20
警戒条件Fails 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.
| マージン |
|---|
| 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% |
