CMCSA · Comcast Corporation
$23.172026-07-21Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Cable & Satellite
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$53
+128.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($52 · $96) Analysts Range ($23 · $37) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $121.6B | — | 19.2% | 25.7% | $17.3B | $674MM | $18.0B | 7.1% | — | 9.6% | $179.7B | $4.25 | — |
| 2024.Q4 | $121.6B | 0.0% | 19.2% | 15.0% | $19.8B | −$3.7B | $16.1B | 7.7% | — | 11.1% | $177.3B | $4.25 | — |
| 2025.Q1 | $123.7B | 1.8% | 18.8% | 14.8% | $19.9B | −$2.9B | $17.0B | 7.6% | — | 11.2% | $177.2B | $4.48 | — |
| 2025.Q4 | $123.7B | 0.0% | 18.8% | 23.7% | $17.8B | $5.3B | $23.1B | 7.3% | — | 9.6% | $192.5B | $4.48 | — |
| 2026.Q1 | $125.3B | 1.3% | 15.3% | 23.4% | $14.7B | $4.3B | $18.9B | 7.3% | — | 8.0% | $173.4B | $5.20 | 4.4 |
| italics below = DCF projection · 10yr Rev CAGR: 2% |
| 2027.Q1 | $121.4B | +-3.1% | 15.3% | 23.1% | $14.3B | $0MM | $14.3B | 7.4% | $13.3B | 8.2% | $173.4B | $3.95 | 5.9 |
| 2028.Q1 | $121.0B | +-0.4% | 16.1% | 22.7% | $15.1B | $0MM | $15.1B | 7.5% | $13.0B | 8.7% | $173.4B | $4.17 | 5.6 |
| 2029.Q1 | $122.8B | +1.5% | 17.0% | 22.4% | $16.2B | −$180MM | $16.0B | 7.7% | $12.9B | 9.3% | $173.6B | $4.47 | 5.2 |
| 2030.Q1 | $125.1B | +1.9% | 17.8% | 22.0% | $17.4B | −$2.9B | $14.5B | 7.8% | $10.8B | 9.9% | $176.5B | $4.81 | 4.8 |
| 2031.Q1 | $129.0B | +3.1% | 19.5% | 21.7% | $19.7B | −$5.1B | $14.6B | 7.9% | $10.1B | 11.0% | $181.7B | $5.45 | 4.3 |
|
| Term. Yr+ | $158.4B | 4.1% | 19.5% | 20.0% | $24.7B | −$7.7B | $17.0B | 8.6% | $175.6B | 13.1% | — | — | — |
Active scenario IV: $53 (+128.1% vs market)