Comcast Corporation (CMCSA) Simple Dividend Discount Model - Discounting Cash Flows
CMCSA
Comcast Corporation
CMCSA (NASDAQ)

Estimated Value

USD

Market Price USD

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

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 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

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 1.28 USD
Average Dividend Growth Rate 14.28%
Next Year's Expected Dividend 1.44 USD
Cost of Equity 7.76%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

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
Dividend per Share 1.22 1.28 1.44 1.51 1.55 1.59 1.63
Dividend Growth Rate 7.02% 4.92% 18.21% 4.63% 2.51% 2.5% 2.5%

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
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
Equity 82,393 96,904 96,904 85,560 82,703 80,943 96,092 90,323 82,726 71,613 68,616 53,943
Return on Equity 19.11% 20.44% 23.15% 19.58% 19.01% 5.59% 15.68% 12.73% 18.23% 17.1% 42.11% 16.64%
Common Dividends 3,829 4,654 4,436 4,455 4,411 4,375 4,208 3,856 2,683 3,892 2,062 3,086
Payout Ratio 31.82% 23.79% 22.55% 27.34% 28.69% 81.39% 29.71% 36.65% 20.56% 33.2% 9.08% 37.02%
Shares Outstanding 4,315 3,636 3,636 3,908 4,122 4,406 4,584 4,574 4,548 4,526 4,645 4,875
Reference Market Price 39.42 31.37 27.67 37.67 43.85 34.97 50.33 52.4 45.01 35.81 40.05 34.53
EPS 3.4 5.38 5.41 4.17 3.73 1.22 3.09 2.3 2.87 2.59 4.89 1.71
Dividend per Share 0.908 1.28 1.22 1.14 1.07 0.993 0.918 0.843 0.59 0.86 0.444 0.633
Dividend Growth Rate 14.28% 4.92% 7.02% 6.54% 7.75% 8.17% 8.9% 42.88% -31.4% 93.69% -29.86% 38.51%
Dividend Yield 2.44% 4.08% 4.41% 3.03% 2.44% 2.84% 1.82% 1.61% 1.31% 2.4% 1.11% 1.83%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program