investorscraft@gmail.com

Intrinsic ValueComcast Corporation (CTP2.DE)

Previous Close24.88
Intrinsic Value
Upside potential
Previous Close
24.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Comcast Corporation is a diversified media and technology powerhouse operating globally across multiple segments, including Cable Communications, Media, Studios, Theme Parks, and Sky. The company's core revenue model is anchored in subscription-based services, spanning broadband, video, and wireless under the Xfinity brand, alongside advertising and content distribution. Its Media segment leverages NBCUniversal's extensive portfolio of broadcast networks, cable channels, and the Peacock streaming platform, while the Studios division drives value through film and TV production. The Theme Parks segment capitalizes on Universal's globally recognized attractions, and Sky enhances its reach in Europe with direct-to-consumer services. Comcast holds a dominant position in the U.S. telecommunications and entertainment sectors, competing with giants like AT&T and Disney. Its vertically integrated structure allows cross-segment synergies, reinforcing its market leadership. The company's strategic ownership of sports franchises and venues, such as the Philadelphia Flyers, further diversifies its revenue streams and strengthens its brand equity in regional markets.

Revenue Profitability And Efficiency

Comcast reported revenue of €123.7 billion for the period, with net income reaching €16.2 billion, reflecting robust profitability. The company's diluted EPS stood at €4.14, supported by strong operational execution. Operating cash flow was €27.7 billion, though capital expenditures of €15.1 billion indicate significant reinvestment in infrastructure and content. The scale of its operations ensures efficient cost management, with margins benefiting from recurring subscription revenues.

Earnings Power And Capital Efficiency

Comcast demonstrates substantial earnings power, driven by high-margin broadband services and scalable content distribution. The company's capital efficiency is evident in its ability to generate €27.7 billion in operating cash flow, which funds growth initiatives and debt servicing. However, the elevated capital expenditures highlight the capital-intensive nature of its telecom and entertainment segments, requiring disciplined allocation.

Balance Sheet And Financial Health

Comcast maintains a solid balance sheet with €7.3 billion in cash and equivalents, though total debt of €99.1 billion reflects its leveraged position. The debt load is manageable given its stable cash flows, but investors should monitor leverage ratios. The company's liquidity position is adequate, with operating cash flow covering interest obligations and supporting dividend payments.

Growth Trends And Dividend Policy

Comcast's growth is fueled by broadband subscriber gains, streaming expansion via Peacock, and international theme park openings. The company paid a dividend of €1.11 per share, signaling a commitment to shareholder returns. While dividend growth has been modest, the payout ratio remains sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market cap of €113.5 billion and a beta of 0.97, Comcast trades in line with sector peers, reflecting its stable cash flows and diversified model. Investors likely price in steady growth from broadband and streaming, offset by competitive pressures in media. The valuation incorporates expectations of mid-single-digit revenue growth and margin stability.

Strategic Advantages And Outlook

Comcast's strategic advantages include its integrated infrastructure, content ownership, and brand strength. The outlook remains positive, with broadband demand resilient and streaming scale improving. Challenges include regulatory scrutiny and competition in entertainment. The company's ability to innovate in connectivity and monetize its content library will be critical to long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount