COMCAST CORP (CCZ)
Cable & Other Pay Television Services
Latest Price
$64.67
TTM P/E
20.79
Normalized P/E
18.40
Div Yield
2.04%
Book Value
25.19
P/B Ratio
2.57
Valuation metrics
adjust assumptions →EPS: $5.39
Book value / share: $26.13
Formula: √(22.5 × EPS × BVPS)
Graham Number
$56.29
13% downside
Norm. op. income: $20.8B (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$18.59
71% downside
Base FCF: $16.3B (median of recent 5yr)
Growth: 1%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$31.21
52% downside
EPS: $5.39
Target P/E: 18×
Formula: EPS × P/E
P/E Fair Value
$97.02
+50% upside