Comcast Corp.
- Price
- 22.30 USD
- Fair value
- 60.66 USD
- Discount to fair value
- +63%
- Mkt cap
- 79.45B
- P/E
- 4.0×
- P/B
- 0.82×
- EV
- 168.91B
- Div yield
- 6.16%
- ROE
- 20.6%
- Net margin
- 16.2%
Current price22.3USD
Fair value (est., median)60.66USD
UndervaluedFair valueOvervalued
-63.2% below fair valueWould need to rise ~172.0% to reach fair value.
Median ofDCF 178.83Graham 55.58Residual Income 65.75Earnings Power 53.49
Health Check
68
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 63.2% below estimated fair value.
- Strong return on equity (20.6%).
- Attractive, covered dividend (6.16%).
Risks
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 116.39B | 121.43B | 121.57B | 123.73B | 123.71B |
| Net Income | 14.16B | 5.37B | 15.39B | 16.19B | 20.00B |
| Net Margin | 12.2% | 4.4% | 12.7% | 13.1% | 16.2% |
| Operating Cash Flow | 29.15B | 26.41B | 28.50B | 27.67B | 33.64B |
| OCF Margin | 25.0% | 21.8% | 23.4% | 22.4% | 27.2% |
| Capital Expenditure | 9.17B | 12.20B | 13.89B | 13.66B | 13.08B |
| Free Cash Flow | 19.97B | 14.22B | 14.61B | 14.02B | 20.56B |
| FCF Margin | 17.2% | 11.7% | 12.0% | 11.3% | 16.6% |
| FCF Conversion | 141.1% | 264.7% | 94.9% | 86.6% | 102.8% |
| EPS (Diluted) | 3.97/sh | 1.51/sh | 4.32/sh | 4.54/sh | 5.61/sh |
| Dividend / Share | 1.27/sh | 1.33/sh | 1.34/sh | 1.35/sh | 1.37/sh |
Dividend return (if you buy today)if you buy today
Dividend yield6.16%
Dividend / share1.37 USD
If you invest
USD
Shares (≈)448
Est. annual income615.37 USD
At this rate, dividends alone return your capital in ~16.2 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.33 | 0.33 | 0.33 | — | 0.99 | 4.2% |
| 2025 | 0.29 | 0.31 | 0.31 | 0.31 | 1.37 | 4.6% |
| 2024 | — | — | — | — | 1.35 | 3.6% |
| 2023 | — | — | — | — | 1.34 | 3.3% |
| 2022 | — | — | — | — | 1.33 | 3.7% |
Corporate actions
DCash Dividend
0.33 USD /sh2026-07-01
DCash Dividend
0.33 USD /sh2026-04-01
DCash Dividend
0.33 USD /sh2026-01-14
SStock Split
1.067×2026-01-05
DCash Dividend
0.31 USD /sh2025-10-01
DCash Dividend
0.31 USD /sh2025-07-02
DCash Dividend
0.31 USD /sh2025-04-02
DCash Dividend
0.29 USD /sh2025-01-08
DCash Dividend
0.29 USD /sh2024-10-02
DCash Dividend
0.29 USD /sh2024-07-03
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
178.83 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
35.10 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
55.58 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
65.75 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
53.49 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)60.66 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.03%
- CAPM cost of equity
- 9.44%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Comcast Corp. regularly?
Starting year
- Invested
- 1K/yr · 47K total(1980 → today · 47 yrs)
- your value today is
- 1.3M USD
- Total return
- +2601.1%(+825.5% Dividends · +1775.6% Capital gain)
- Annualised (IRR)
- +11.7%
Invested47KUSD
Dividends388KUSD
Capital gain834.5KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.