Comcast Corp (CMCSA) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Comcast Corp (US:CMCSA), trading at 23.67. In 2025, Comcast Corp generated $123.71 Billion in revenue and $21.89 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Comcast Corp is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 23.67
- Recent Revenue (2025): $123.71 Billion
- Free Cash Flow (2025): $21.89 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.