CMCSAUS marketTelecom· Cable & Other Pay Television Services
FAIR VALUE (BLENDED)
$61.45
CURRENT PRICE
$23.78
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$86.46
FCF base $17.9B · growth 2.3% · WACC 8.2% · terminal 2.5%
$66.15
$50.92
$56.74
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 42 shares of CMCSA
$54.60 per year in dividends (5.47%)
Based on the trailing-12-month dividend ($1.30/share), at the CMCSA price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.