CMCSA · Comcast Corporation
$27.932026-05-17Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Cable & Satellite
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$53
+91.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($50 · $98) Analysts Range ($23 · $40) 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 |
|---|
| 2021.Q4 | $116.4B | — | 17.9% | 27.5% | $15.1B | −$787MM | $14.3B | 5.8% | — | 8.0% | $187.4B | $3.89 | — |
| 2022.Q4 | $121.4B | 4.3% | 18.6% | 45.0% | $12.4B | −$1.2B | $11.2B | 6.1% | — | 6.8% | $176.2B | $1.48 | — |
| 2023.Q4 | $121.6B | 0.1% | 19.2% | 26.2% | $17.2B | $328MM | $17.5B | 6.7% | — | 9.8% | $174.3B | $4.23 | — |
| 2024.Q4 | $123.7B | 1.8% | 18.8% | 15.0% | $19.8B | −$3.7B | $16.1B | 7.7% | — | 11.3% | $177.3B | $4.45 | — |
| 2025.Q4 | $123.7B | -0.0% | 16.7% | 23.7% | $15.8B | $5.3B | $21.1B | 7.3% | — | 8.5% | $192.5B | $5.45 | 4.9 |
| italics below = DCF projection · 10yr Rev CAGR: 2.6% |
| 2026.Q4 | $122.0B | +-1.4% | 16.7% | 23.3% | $15.6B | $0MM | $15.6B | 7.9% | $14.5B | 8.1% | $192.5B | $4.30 | 6.5 |
| 2027.Q4 | $121.1B | +-0.7% | 17.3% | 23.0% | $16.1B | $0MM | $16.1B | 7.9% | $13.8B | 8.4% | $192.5B | $4.43 | 6.3 |
| 2028.Q4 | $124.5B | +2.8% | 17.8% | 22.6% | $17.2B | −$337MM | $16.9B | 8.0% | $13.4B | 8.9% | $192.8B | $4.73 | 5.9 |
| 2029.Q4 | $128.2B | +3.0% | 18.4% | 22.2% | $18.3B | −$2.7B | $15.6B | 8.1% | $11.5B | 9.4% | $195.5B | $5.04 | 5.5 |
| 2030.Q4 | $133.3B | +4.0% | 19.5% | 21.9% | $20.3B | −$4.1B | $16.2B | 8.2% | $11.0B | 10.3% | $199.6B | $5.59 | 5.0 |
|
| Term. Yr+ | $166.5B | 4.1% | 19.5% | 20.0% | $26.0B | −$8.1B | $17.9B | 8.6% | $180.7B | 13.1% | — | — | — |
Active scenario IV: $53 (+91.3% vs market)