Comcast Corporation (CMCSA) Discounted Free Cash Flow - Exit Multiple

Comcast Corporation

CMCSA (NASDAQ)

(%)

Valuation
Comcast Corporation Discounted Free Cash Flow - Exit Multiple

"""
    Model: Discounted Free Cash Flow - Exit Multiple

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Read more: [GitHub Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%tax_rate": None,
        "%revenue_growth_rate": None,
        "exit_ebitda_multiple": None,
        "%ebitda_margin": None,
        "%capital_expenditure_to_ebitda": None,
        "%operating_cash_flow_to_ebitda": None,
        "historical_years": 10,
        "projection_years": 5,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": [
            "beta",
            "%risk_free_rate",
            "%market_premium",
            "%tax_rate"
        ]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense / balance:totalDebt")
if cost_of_debt is None:
    # Use the 10-year Treasury yield instead
    cost_of_debt = data.get("treasury:year10")

tax_rate = data.get("income:incomeTaxExpense / income:incomeBeforeTax")
if tax_rate is None or tax_rate < 0:
    # Fall back to the statutory corporate rate
    tax_rate = data.get("risk:corporateTaxRate")
assumptions.set("%tax_rate", tax_rate)

market_cap = data.get("profile:price * income:weightedAverageShsOut")
debt_weight = data.get(f"balance:totalDebt / ({market_cap} + balance:totalDebt)")
if debt_weight is None:
    # Assume zero leverage if missing
    debt_weight = 0

equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - assumptions.get("%tax_rate")) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

# Compute ratios
data.compute({
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "positiveCapitalExpenditure": "-1 * flow:capitalExpenditure",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%netIncomeToEbitda": "income:netIncome / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

# Calculate margins
assumptions.set("%ebitda_margin", data.average("%ebitdaMargin"))
assumptions.set_bounds(
    "%ebitda_margin", low=0, high="100%"
)

assumptions.set("%operating_cash_flow_to_ebitda", data.average("%operatingCashFlowToEbitda"))
# Limit OCF range
assumptions.set_bounds(
    "%operating_cash_flow_to_ebitda", low=0, high="100%"
)

assumptions.set("%capital_expenditure_to_ebitda", data.average("%capitalExpenditureToEbitda"))
# Limit CapEx range
assumptions.set_bounds(
    "%capital_expenditure_to_ebitda", low=0, high="90%"
)

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

# Calculate the Enterprise Value and set the exit EBITDA multiple
ev = data.get("profile:mktCap + balance:totalDebt - balance:cashAndShortTermInvestments")
exit_ebitda_multiple = data.get(f"{ev} / income:ebitda")
assumptions.set("exit_ebitda_multiple", exit_ebitda_multiple)

# Compute forecasted values and ratios
data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "income:ebitda": f"income:revenue * {assumptions.get('%ebitda_margin')}",
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"income:ebitda * {assumptions.get('%operating_cash_flow_to_ebitda')}",
    "computedCapitalExpenditure": f"income:ebitda * {assumptions.get('%capital_expenditure_to_ebitda')}",
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "positiveCapitalExpenditure": "flow:operatingCashFlow - flow:freeCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowToEbitda": "flow:operatingCashFlow / income:ebitda",
    "%capitalExpenditureToEbitda": "positiveCapitalExpenditure / income:ebitda",
    "%freeCashFlowToEbitda": "flow:freeCashFlow / income:ebitda",
    "%ebitdaMargin": "income:ebitda / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculate the terminal value
exit_multiple = assumptions.get("exit_ebitda_multiple")
end_year = assumptions.get("projection_years")
terminal_value = data.get(f"{exit_multiple} * income:ebitda:{end_year}")

# Discount the terminal value into the present
discounted_terminal_value = terminal_value / ((1 + assumptions.get("%discount_rate")) ** assumptions.get("projection_years"))

# Projected enterprise value calculation
projected_enterprise_value = discounted_terminal_value + data.sum(f"discountedFreeCashFlow:1->{assumptions.get('projection_years')}")

# Equity value calculation
equity_value = projected_enterprise_value + data.get("balance:cashAndShortTermInvestments") - data.get("balance:totalDebt")
value_per_share = equity_value / data.get("income:weightedAverageShsOut")

# Set the final value
model.set_final_value({
    "value": value_per_share,
    "units": "$"
})

fcf_5y_cagr = data.cagr(f"flow:freeCashFlow:-1->{assumptions.get('projection_years')}")
revenue_5y_cagr = data.cagr(f"income:revenue:-1->{assumptions.get('projection_years')}")

# Render results
model.render_results([
    [exit_ebitda_multiple, "Exit EBITDA Multiple (EV/EBITDA)", "#"],
    [data.get(f"income:ebitda:{assumptions.get('projection_years')}"), "Terminal EBITDA", "$"],
    [terminal_value, "Terminal Enterprise Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Enterprise Value", "$"],
    [projected_enterprise_value - discounted_terminal_value, "Sum of Discounted Free Cash Flow", "$"],
    [projected_enterprise_value, "Present Enterprise Value", "$"],
    [data.get("balance:cashAndShortTermInvestments"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Present Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "#"],
    [value_per_share, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [revenue_5y_cagr, "Forecasted Revenue - 5 Year CAGR", "%"],
    [fcf_5y_cagr, "Forecasted Free Cash Flow - 5 Year CAGR", "%"],
])

# Render Chart
model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "income:ebitda": "EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical and Forecasted Data",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow",
            "income:ebitda",
        ],
        "hidden_keys": [
            "positiveCapitalExpenditure",
            "discountedFreeCashFlow"
        ],
    }
})

# Render Table for Estimated Future Data
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowToEbitda": "Operating Cash Flow to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Estimated Future Data",
        "order": "ascending",
        "number_format": "M",
    }
})

# Render Historical Table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:ebitda": "EBITDA",
        "%ebitdaMargin": "EBITDA Margin",
        "income:netIncome": "Net Income",
        "%netIncomeToEbitda": "Net Income to EBITDA",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowToEbitda": "Cash from Operating Activities to EBITDA",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureToEbitda": "Capital Expenditure to EBITDA",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowToEbitda": "Free Cash Flow to EBITDA",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M",
    }
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`
        
        The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.
        
        [Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%tax_rate": r"""
        ## Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        This is the company’s **effective tax rate**, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items).
        
        This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible.
        
        ## Discount Rate
        
        `Discount Rate` =  
        `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`)  
        + `Equity Weight` × `Cost of Equity`
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"exit_ebitda_multiple": r"""
        ## Exit EBITDA Multiple
        
        The exit EV/EBITDA multiple used to calculate the terminal value.
    """,

"%ebitda_margin": r"""
        ## EBITDA Margin
        
        EBITDA expressed as a percentage of Revenue.
    """,

"%capital_expenditure_to_ebitda": r"""
        ## Capital Expenditure to EBITDA
        
        Capital expenditure expressed as a percentage of EBITDA.
    """,

"%operating_cash_flow_to_ebitda": r"""
        ## Operating Cash Flow to EBITDA
        
        Operating cash flow expressed as a percentage of EBITDA.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,
})

print(f"End of model.")

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Free Cash Flow - Exit EBITDA Multiple

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
↳ Tax Rate Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` This is the company’s effective tax rate, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items). This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible. Discount Rate `Discount Rate` = `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`) + `Equity Weight` × `Cost of Equity`	%
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Exit Ebitda Multiple Exit EBITDA Multiple The exit EV/EBITDA multiple used to calculate the terminal value.	#
Ebitda Margin EBITDA Margin EBITDA expressed as a percentage of Revenue.	%
Capital Expenditure To Ebitda Capital Expenditure to EBITDA Capital expenditure expressed as a percentage of EBITDA.	%
Operating Cash Flow To Ebitda Operating Cash Flow to EBITDA Operating cash flow expressed as a percentage of EBITDA.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#

Results
Exit EBITDA Multiple (EV/EBITDA)	5.84
Terminal EBITDA	48.37 Bil. USD
Terminal Enterprise Value	282.5 Bil. USD
Discounted Terminal Enterprise Value	216.8 Bil. USD
Sum of Discounted Free Cash Flow	80.66 Bil. USD
Present Enterprise Value	297.4 Bil. USD
Cash and Equivalents	9.48 Bil. USD
Total Debt	110.4 Bil. USD
Present Equity Value	196.5 Bil. USD
Shares Outstanding	3.64 Bil.
Estimated Value per Share	54.03 USD
Yield of the U.S. 10 Year Treasury Note	4.22%
Cost of Equity	7.76%
Equity Weight	50.81%
Cost of Debt	3.99%
Debt Weight	49.19%
Forecasted Revenue - 5 Year CAGR	4.89%
Forecasted Free Cash Flow - 5 Year CAGR	-1.13%

Historical and Forecasted Data

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical and Forecasted Data", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2016", "x": "2016-12-31", "y": 80403000000}, {"l": "2017", "x": "2017-12-31", "y": 84526000000}, {"l": "2018", "x": "2018-12-31", "y": 94507000000}, {"l": "2019", "x": "2019-12-31", "y": 108942000000}, {"l": "2020", "x": "2020-12-31", "y": 103564000000}, {"l": "2021", "x": "2021-12-31", "y": 116385000000}, {"l": "2022", "x": "2022-12-31", "y": 121427000000}, {"l": "2023", "x": "2023-12-31", "y": 121572000000}, {"l": "2024", "x": "2024-12-31", "y": 123731000000}, {"l": "2025", "x": "2025-12-31", "y": 123707000000}, {"l": "2026", "x": "2026-12-31", "y": 129753798160, "oy": 129753798160, "e": true, "d": 2026, "g": 4.89, "og": 4.89}, {"l": "2027", "x": "2027-12-31", "y": 136096163814, "oy": 136096163814, "e": true, "d": 2027, "g": 4.89, "og": 4.89}, {"l": "2028", "x": "2028-12-31", "y": 142748544301, "oy": 142748544301, "e": true, "d": 2028, "g": 4.89, "og": 4.89}, {"l": "2029", "x": "2029-12-31", "y": 149726093146, "oy": 149726093146, "e": true, "d": 2029, "g": 4.89, "og": 4.89}, {"l": "2030", "x": "2030-12-31", "y": 157044704579, "oy": 157044704579, "e": true, "d": 2030, "g": 4.89, "og": 4.89}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 19240000000}, {"l": "2017", "x": "2017-12-31", "y": 21403000000}, {"l": "2018", "x": "2018-12-31", "y": 24297000000}, {"l": "2019", "x": "2019-12-31", "y": 25697000000}, {"l": "2020", "x": "2020-12-31", "y": 24737000000}, {"l": "2021", "x": "2021-12-31", "y": 29146000000}, {"l": "2022", "x": "2022-12-31", "y": 26413000000}, {"l": "2023", "x": "2023-12-31", "y": 28501000000}, {"l": "2024", "x": "2024-12-31", "y": 27673000000}, {"l": "2025", "x": "2025-12-31", "y": 33643000000}, {"l": "2026", "x": "2026-12-31", "y": 31827464855, "oy": 31827464855, "e": true, "d": 2026, "g": -5.4, "og": -5.4}, {"l": "2027", "x": "2027-12-31", "y": 33383191337, "oy": 33383191337, "e": true, "d": 2027, "g": 4.89, "og": 4.89}, {"l": "2028", "x": "2028-12-31", "y": 35014961729, "oy": 35014961729, "e": true, "d": 2028, "g": 4.89, "og": 4.89}, {"l": "2029", "x": "2029-12-31", "y": 36726493059, "oy": 36726493059, "e": true, "d": 2029, "g": 4.89, "og": 4.89}, {"l": "2030", "x": "2030-12-31", "y": 38521684040, "oy": 38521684040, "e": true, "d": 2030, "g": 4.89, "og": 4.89}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "EBITDA", "mappingKey": "income:ebitda", "data": [{"l": "2016", "x": "2016-12-31", "y": 26346000000}, {"l": "2017", "x": "2017-12-31", "y": 27264000000}, {"l": "2018", "x": "2018-12-31", "y": 29683000000}, {"l": "2019", "x": "2019-12-31", "y": 34258000000}, {"l": "2020", "x": "2020-12-31", "y": 30826000000}, {"l": "2021", "x": "2021-12-31", "y": 34621000000}, {"l": "2022", "x": "2022-12-31", "y": 36445000000}, {"l": "2023", "x": "2023-12-31", "y": 37649000000}, {"l": "2024", "x": "2024-12-31", "y": 38100000000}, {"l": "2025", "x": "2025-12-31", "y": 36884000000}, {"l": "2026", "x": "2026-12-31", "y": 39964169833, "oy": 39964169833, "e": true, "d": 2026, "g": 8.35, "og": 8.35}, {"l": "2027", "x": "2027-12-31", "y": 41917618454, "oy": 41917618454, "e": true, "d": 2027, "g": 4.89, "og": 4.89}, {"l": "2028", "x": "2028-12-31", "y": 43966551644, "oy": 43966551644, "e": true, "d": 2028, "g": 4.89, "og": 4.89}, {"l": "2029", "x": "2029-12-31", "y": 46115636689, "oy": 46115636689, "e": true, "d": 2029, "g": 4.89, "og": 4.89}, {"l": "2030", "x": "2030-12-31", "y": 48369769010, "oy": 48369769010, "e": true, "d": 2030, "g": 4.89, "og": 4.89}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 8419000000}, {"l": "2017", "x": "2017-12-31", "y": 10106000000}, {"l": "2018", "x": "2018-12-31", "y": 12588000000}, {"l": "2019", "x": "2019-12-31", "y": 13269000000}, {"l": "2020", "x": "2020-12-31", "y": 13103000000}, {"l": "2021", "x": "2021-12-31", "y": 17089000000}, {"l": "2022", "x": "2022-12-31", "y": 12646000000}, {"l": "2023", "x": "2023-12-31", "y": 12961000000}, {"l": "2024", "x": "2024-12-31", "y": 15492000000}, {"l": "2025", "x": "2025-12-31", "y": 21893000000}, {"l": "2026", "x": "2026-12-31", "y": 17092675437, "oy": 17092675437, "e": true, "d": 2026, "g": -21.93, "og": -21.93}, {"l": "2027", "x": "2027-12-31", "y": 17928165413, "oy": 17928165413, "e": true, "d": 2027, "g": 4.89, "og": 4.89}, {"l": "2028", "x": "2028-12-31", "y": 18804494138, "oy": 18804494138, "e": true, "d": 2028, "g": 4.89, "og": 4.89}, {"l": "2029", "x": "2029-12-31", "y": 19723657811, "oy": 19723657811, "e": true, "d": 2029, "g": 4.89, "og": 4.89}, {"l": "2030", "x": "2030-12-31", "y": 20687750205, "oy": 20687750205, "e": true, "d": 2030, "g": 4.89, "og": 4.89}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "positiveCapitalExpenditure", "data": [{"l": "2016", "x": "2016-12-31", "y": 10821000000}, {"l": "2017", "x": "2017-12-31", "y": 11297000000}, {"l": "2018", "x": "2018-12-31", "y": 11709000000}, {"l": "2019", "x": "2019-12-31", "y": 12428000000}, {"l": "2020", "x": "2020-12-31", "y": 11634000000}, {"l": "2021", "x": "2021-12-31", "y": 12057000000}, {"l": "2022", "x": "2022-12-31", "y": 13767000000}, {"l": "2023", "x": "2023-12-31", "y": 15540000000}, {"l": "2024", "x": "2024-12-31", "y": 12181000000}, {"l": "2025", "x": "2025-12-31", "y": 11750000000}, {"l": "2026", "x": "2026-12-31", "y": 14734789417}, {"l": "2027", "x": "2027-12-31", "y": 15455025924}, {"l": "2028", "x": "2028-12-31", "y": 16210467591}, {"l": "2029", "x": "2029-12-31", "y": 17002835247}, {"l": "2030", "x": "2030-12-31", "y": 17833933834}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [{"l": "2016", "x": "2016-12-31", "y": 8419000000}, {"l": "2017", "x": "2017-12-31", "y": 10106000000}, {"l": "2018", "x": "2018-12-31", "y": 12588000000}, {"l": "2019", "x": "2019-12-31", "y": 13269000000}, {"l": "2020", "x": "2020-12-31", "y": 13103000000}, {"l": "2021", "x": "2021-12-31", "y": 17089000000}, {"l": "2022", "x": "2022-12-31", "y": 12646000000}, {"l": "2023", "x": "2023-12-31", "y": 12961000000}, {"l": "2024", "x": "2024-12-31", "y": 15492000000}, {"l": "2025", "x": "2025-12-31", "y": 21893000000}, {"l": "2026", "x": "2026-12-31", "y": 16302959085}, {"l": "2027", "x": "2027-12-31", "y": 16217763565}, {"l": "2028", "x": "2028-12-31", "y": 16130672487}, {"l": "2029", "x": "2029-12-31", "y": 16046377297}, {"l": "2030", "x": "2030-12-31", "y": 15962522614}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}], "editableDates": {"2026-12-31": 42, "2027-12-31": 43, "2028-12-31": 44, "2029-12-31": 45, "2030-12-31": 46}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2026-12-31	2027-12-31	2028-12-31	2029-12-31	2030-12-31

↳ Growth Rate

Estimated Future Data

Monetary values in USD amounts except #	2025 Dec 31	LTM Feb 08	2026 Dec 31	2027 Dec 31	2028 Dec 31	2029 Dec 31	2030 Dec 31
Revenue	123,707	123,707	129,754	136,096	142,749	149,726	157,045
Revenue Growth Rate	-0.019%	0%	4.89%	4.89%	4.89%	4.89%	4.89%
EBITDA	36,884	36,884	39,964	41,918	43,967	46,116	48,370
EBITDA Margin	29.82%	29.82%	30.8%	30.8%	30.8%	30.8%	30.8%
Operating Cash Flow	33,643	33,643	31,827	33,383	35,015	36,726	38,522
Operating Cash Flow to EBITDA	91.21%	91.21%	79.64%	79.64%	79.64%	79.64%	79.64%
Capital Expenditure	11,750	11,751	14,735	15,455	16,210	17,003	17,834
Capital Expenditure to EBITDA	31.86%	31.86%	36.87%	36.87%	36.87%	36.87%	36.87%
Free Cash Flow	21,893	21,892	17,093	17,928	18,804	19,724	20,688
Free Cash Flow to EBITDA	59.36%	59.35%	42.77%	42.77%	42.77%	42.77%	42.77%
Compounded Discount Rate			4.84%	10.55%	16.58%	22.92%	29.6%
Discounted Free Cash Flow	21,893	21,892	16,303	16,218	16,131	16,046	15,963

Historical Data

Monetary values in USD amounts except #	Average	LTM Feb 08	2025 Dec 31	2024 Dec 31	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31
Revenue	109,316	123,707	123,707	123,731	121,572	121,427	116,385	103,564	108,942	94,507	84,526	80,403
Revenue Growth Rate	4.89%	0%	-0.019%	1.78%	0.119%	4.33%	12.38%	-4.94%	15.27%	11.81%	5.13%	7.91%
Cost of Revenue	46,349	49,401	49,401	51,827	51,098	52,034	52,254	46,221	47,393	40,709	35,485	34,021
Gross Profit	63,012	74,306	74,306	71,904	70,474	69,393	64,131	57,343	61,549	53,798	49,544	46,382
Gross Margin	57.6%	60.07%	60.07%	58.11%	57.97%	57.15%	55.1%	55.37%	56.5%	56.92%	58.61%	57.69%
EBITDA	33,542	36,884	36,884	38,100	37,649	36,445	34,621	30,826	34,258	29,683	27,264	26,346
EBITDA Margin	30.8%	29.82%	29.82%	30.79%	30.97%	30.01%	29.75%	29.77%	31.45%	31.41%	32.26%	32.77%
Net Income	14,313	19,803	19,803	16,192	15,388	5,370	14,159	10,534	13,057	11,731	22,714	8,695
Net Income to EBITDA	43.14%	53.69%	53.69%	42.5%	40.87%	14.73%	40.9%	34.17%	38.11%	39.52%	83.31%	33%
Cash from Operating Activities	26,763	33,643	33,643	27,673	28,501	26,413	29,146	24,737	25,697	24,297	21,403	19,240
Cash from Operating Activities to EBITDA	79.64%	91.21%	91.21%	72.63%	75.7%	72.47%	84.19%	80.25%	75.01%	81.85%	78.5%	73.03%
Capital Expenditure	12,267	11,751	11,750	12,181	15,540	13,767	12,057	11,634	12,428	11,709	11,297	10,821
Capital Expenditure to EBITDA	36.87%	31.86%	31.86%	31.97%	41.28%	37.77%	34.83%	37.74%	36.28%	39.45%	41.44%	41.07%
Free Cash Flow	14,496	21,892	21,893	15,492	12,961	12,646	17,089	13,103	13,269	12,588	10,106	8,419
Free Cash Flow to EBITDA	42.78%	59.35%	59.36%	40.66%	34.43%	34.7%	49.36%	42.51%	38.73%	42.41%	37.07%	31.96%

Market is Open

After-Hours Quote

Market is Open

After-Hours Quote

Comcast Corporation Discounted Free Cash Flow - Exit Multiple

Estimated Value

USD

Market Price USD

Discounted Free Cash Flow - Exit EBITDA Multiple

Interactive Assumptions

Discount Rate

Cost of Equity

Cost of Debt

Equity & Debt Weights

Tax Rate

Beta

Risk-Free Rate

Market Premium

Tax Rate

Discount Rate

Revenue Growth Rate

Exit EBITDA Multiple

EBITDA Margin

Capital Expenditure to EBITDA

Operating Cash Flow to EBITDA

Historical Years

Projection Years

Results

Historical and Forecasted Data

Estimated Future Data

Historical Data