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
Analisado: 2026-05-20Próxima atualização: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Turnaround
View archive
Preço
$24.80
▲ +95.95 (+386.90%)
Valor justo
$121
$92–$154
Classificação
Compra forte
confidence 80/100
Potencial de alta
+386.9%
upside to fair value
Margem de segurança
$102.64
MoS level · 15%
Capitalização de mercado
$88.6B
P/E fwd 6.5
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • 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 Cenário pessimista

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.

Como esta tese pode falhar

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
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
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 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3CAGR
Período2022-12-312023-12-312024-12-312025-12-31Trend
Receita$121.43B$121.57B$123.73B$123.71B+0.6%
Lucro bruto$83.21B$84.81B$86.71B$88.76B+2.2%
Lucro operacional$22.62B$23.31B$23.30B$20.67B-3.0%
Lucro líquido$5.37B$15.39B$16.19B$20.00B+55.0%
LPA (diluído)$1.21$3.71$4.14$5.39+64.5%
EBITDA$27.00B$38.90B$37.61B$46.39B+19.8%
P&D—————
SG&A$8.51B$7.97B$8.07B$8.86B+1.4%

Pontuações de qualidade

Piotroski F-score
8 / 9
Composto de qualidade 0–9
Altman Z-score
1.45
Risco de falência (>3 seguro)
Beneish M-score
-2.71
Risco de manipulação de lucros
OCF / Lucro líquido
1.68×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
12.2%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

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.

Alocação de capital

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

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

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

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
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