What Is CMCSA Fair Value?
Comcast Corporation (CMCSA) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Comcast Corporation (CMCSA) has a composite fair value estimate of $57.06 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $23.22, suggesting the stock is undervalued by 145.8%.
Data as of October 31, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$57.06
vs. current price of $23.22(+145.8%)
How Is CMCSA Fair Value Calculated?
Four independent models estimate what CMCSA is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CMCSA Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$81.90
+252.7%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$21.79
-6.2%Fair Value
Inputs used
CMCSA Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$45.30
+95.1%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$34.99
+50.7%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $23.22 is 252.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $15.30B | $14.43B |
| Year 2 | $15.60B | $13.89B |
| Year 3 | $15.92B | $13.36B |
| Year 4 | $16.23B | $12.86B |
| Year 5 | $16.56B | $12.37B |
| Year 6 | $16.89B | $11.91B |
| Year 7 | $17.23B | $11.46B |
| Year 8 | $17.57B | $11.02B |
| Year 9 | $17.92B | $10.61B |
| Year 10 | $18.28B | $10.21B |
| Terminal Value | $535.32B | $298.90B |
What Are CMCSA's Key Financial Metrics?
Earnings & Growth
Current Price
$23.22
EPS (TTM)
$3.16
Forward P/E
6.6
Profit Margin
9.2%
Cash & Balance Sheet
Free Cash Flow
13.1B
EBITDA
33.5B
Book Value
$26.07
Total Debt
87.4B
What Do Analysts Say About CMCSA?
Low
$17.00
Average
$27.98
High
$42.00
Upside
+20.5%
CMCSA Fair Value FAQ
What is the fair value of CMCSA?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CMCSA's estimated fair value is $57.06. The stock is currently trading at $23.22, which makes it undervalued by our analysis.
How is CMCSA's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CMCSA overvalued or undervalued?
Based on our analysis, CMCSA is undervalued. The current price of $23.22 is 145.8% below our estimated fair value of $57.06.
What do Wall Street analysts say about CMCSA?
22 analysts cover Comcast Corporation with a consensus rating of "Hold." The average price target is $27.98, ranging from $17.00 to $42.00. This implies 20.5% upside from the current price.