TopFunds

Comcast Corporation

NASDAQ: CMCSA

Stock price

22.74 USD

(-60.18%) 5 years

Telecommunications Services

Insider Transactions

5Y price score: (82)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -60.18%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
30-jun.-26Award1,375--10,522Smith Gordondirectorlink
30-jun.-26Award1,783--271,784Honickman Jeffrey Adirectorlink
30-jun.-26Award815--89,777BREEN EDWARD Ddirectorlink
30-jun.-26Award1,375--34,770Brady Louise F.directorlink
30-jun.-26Award1,375--41,257Baltimore Thomas J Jrdirectorlink
31-mar.-26Award1,176--9,045Smith Gordondirectorlink
31-mar.-26Award1,524--262,583Honickman Jeffrey Adirectorlink
31-mar.-26Award697--56,522BREEN EDWARD Ddirectorlink
31-mar.-26Award1,176--32,683Brady Louise F.directorlink
31-mar.-26Award1,176--39,043Baltimore Thomas J Jrdirectorlink

21.2

52-week range

32.8

22.74

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

24.7 %

Dividend Yield TTM

5.8 %

Market cap $

80,696

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

7.4

Price / Book TTM

0.9

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(24.1) %

(50.7) %

(4.4) %

Free cash flow per share growth

6.3 %

112.5 %

240.4 %

Earnings per share growth

(66.7) %

136.4 %

232.7 %

Dividends

Previous dividend:0.33 per share, Paid, Ex-div date Jul 01, 2026
Next dividend:0.33 per share, Declared, Ex-div date Oct 07, 2026

Analyst ratings

Price Target Low

23

Price Target High

36

Price Target Median

28.5

Buy

34

Hold

25

Sell

2

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.6
1.7
4.8
2.5
2.8
2.3
3
1.2
3.7
4.1
5.4
12.8%
4.8
5.2
5.6
6.1
6.6
7.1
02FCF per share
1.8
1.7
2.1
2.7
2.9
2.8
3.7
2.9
3.1
3.9
6
13%
5.6
6.2
6.9
7.6
8.4
9
03Dividends per share
Help
Adjusted for splitsLearn more
0.5
0.6
0.4
0.9
0.6
0.8
0.9
1
1.1
1.1
1.3
10.9%
-
-
-
-
-
-
04Dividends payout, %
29.9%
30%
12.7%
28.6%
28.6%
39.3%
32%
88.3%
31%
29.7%
24.5%
(2)%
-
-
-
-
-
-
05Revenue
74,510
80,736
85,029
94,507
108,942
103,564
116,385
121,427
121,572
123,731
123,707
5.2%
130,140
136,908
144,028
151,519
159,399
164,180
06ㅤ% Change
-
8.4%
5.3%
11.2%
15.3%
(4.9)%
12.4%
4.3%
0.1%
1.8%
(0)%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
07Net Income
8,163
8,678
22,735
11,731
13,057
10,534
14,159
5,370
15,388
16,192
19,998
9.4%
16,742
17,613
18,529
19,492
20,506
21,121
08ㅤ% Margin
11%
10.8%
26.7%
12.4%
12%
10.2%
12.2%
4.4%
12.7%
13.1%
16.2%
12.9% A
12.9%
12.9%
12.9%
12.9%
12.9%
12.9%
09CFO
18,778
19,240
21,403
24,297
25,697
24,737
29,146
26,413
28,501
27,673
33,643
6%
31,611
33,255
34,984
36,803
38,717
39,879
10ㅤ% Of revenue
25.2%
23.8%
25.2%
25.7%
23.6%
23.9%
25%
21.8%
23.4%
22.4%
27.2%
24.3% A
24.3%
24.3%
24.3%
24.3%
24.3%
24.3%
11CAPEX
(9,869)
(10,821)
(11,297)
(11,709)
(12,428)
(11,634)
(12,057)
(13,767)
(15,540)
(12,297)
(11,750)
1.8%
(11,957)
(12,167)
(12,381)
(12,599)
(12,821)
(13,047)
12ㅤ% Change
-
9.7%
4.4%
3.7%
6.1%
(6.4)%
3.6%
14.2%
12.9%
(20.9)%
(4.5)%
1.8% A
1.8%
1.8%
1.8%
1.8%
1.8%
1.8%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
8,909
8,419
10,106
12,588
13,269
13,103
17,089
12,646
12,961
15,376
21,893
9.4%
19,654
21,087
22,603
24,204
25,897
26,832
14Total assets
166,574
180,500
187,462
251,684
263,414
273,869
275,905
257,275
264,811
266,211
272,631
5.1%
286,399
300,863
316,057
332,019
348,786
366,401
15ㅤ% Change
-
8.4%
3.9%
34.3%
4.7%
4%
0.7%
(6.8)%
2.9%
0.5%
2.4%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
16Total liabilities
111,375
122,880
116,646
177,866
178,168
180,851
177,896
175,237
181,344
179,937
175,254
4.6%
184,105
193,402
203,169
213,430
224,208
235,531
17ㅤ% Of assets
66.9%
68.1%
62.2%
70.7%
67.6%
66%
64.5%
68.1%
68.5%
67.6%
64.3%
64.3% A
64.3%
64.3%
64.3%
64.3%
64.3%
64.3%
18Shareholders Equity
55,199
57,620
70,816
73,818
85,246
93,018
98,009
82,038
83,467
86,274
97,377
5.8%
102,295
107,461
112,888
118,589
124,578
130,869
19Net Debt
50,326
57,745
61,128
107,929
101,883
97,188
91,309
95,234
103,299
91,771
100,962
7.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
5,036,000
5,088,771
4,786,000
4,640,000
4,610,000
4,624,000
4,654,000
4,430,000
4,148,000
3,908,000
3,636,000
(3.2)%
3,519,473
3,406,681
3,297,504
3,191,826
3,089,534
2,990,520
21ㅤ% Change
-
1.1%
(6)%
(3.1)%
(0.7)%
0.3%
0.7%
(4.8)%
(6.4)%
(5.8)%
(7)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
22ROA
4.9%
4.8%
12.1%
4.7%
5%
3.9%
5.1%
2.1%
5.8%
6.1%
7.3%
-
5.9%
5.9%
5.9%
5.9%
5.9%
5.8%
23ROE
14.8%
15.1%
32.1%
15.9%
15.3%
11.3%
14.5%
6.6%
18.4%
18.8%
20.5%
-
16.4%
16.4%
16.4%
16.4%
16.5%
16.1%
24Interest coverage
5.9
5.7
5.8
5.4
4.6
3.8
4.9
5.8
5.7
5.6
4.7
-
-
-
-
-
-
-
25Dividend Yield
1.8%
1.6%
1.6%
2.2%
1.8%
1.7%
2%
3.1%
2.6%
3.3%
4.8%
-
-
-
-
-
-
-
26P/E Ratio
16.9
20.2
8.2
13.1
15.7
22.8
16.3
28.7
11.8
9
5.2
-
-
-
-
-
-
-
27Stock price range
27-32
27-36
35-42
31-43
34-47
32-52
48-62
29-52
35-47
37-47
25-38
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
137,582
168,343
186,013
154,109
204,524
239,678
230,713
154,078
180,750
146,667
101,808
(3)%
222,410
254,700
290,219
329,290
372,268
-
29FCF Yield
6.5%
5%
5.4%
8.2%
6.5%
5.5%
7.4%
8.2%
7.2%
10.5%
21.5%
12.8%
8.8%
8.3%
7.8%
7.4%
7%
-
30Average stock price
29.4
31.1
38.3
36.8
40.7
42.4
54.7
40.2
41.2
41.8
31.6
0.7%
63.2
74.8
88
103.2
120.5
-
31 CEO
BR
Brian L. Roberts