Comcast Holdings Corp. (CCZ) DCF Valuation

Comcast Holdings Corp. (CCZ) DCF Valuation

US | Communication Services | Broadcasting | NYSE
Comcast Holdings Corp. (CCZ) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Comcast Holdings Corp. (CCZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Comcast Holdings Corp.'s (CCZ) financial outlook like an expert! This (CCZ) DCF Calculator comes with pre-filled financials and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 103,564.0 116,385.0 121,427.0 121,572.0 123,731.0 129,486.7 135,510.2 141,813.9 148,410.8 155,314.6
Revenue Growth, % 0 12.38 4.33 0.11941 1.78 4.65 4.65 4.65 4.65 4.65
EBITDA 31,753.0 37,178.0 27,001.0 38,901.0 37,609.0 38,129.9 39,903.6 41,759.9 43,702.5 45,735.4
EBITDA, % 30.66 31.94 22.24 32 30.4 29.45 29.45 29.45 29.45 29.45
Depreciation 13,100.0 13,804.0 13,821.0 14,336.0 14,802.0 15,447.0 16,165.6 16,917.6 17,704.6 18,528.2
Depreciation, % 12.65 11.86 11.38 11.79 11.96 11.93 11.93 11.93 11.93 11.93
EBIT 18,653.0 23,374.0 13,180.0 24,565.0 22,807.0 22,682.9 23,738.0 24,842.3 25,997.9 27,207.3
EBIT, % 18.01 20.08 10.85 20.21 18.43 17.52 17.52 17.52 17.52 17.52
Total Cash 11,740.0 8,711.0 4,749.0 6,215.0 7,322.0 8,743.3 9,150.1 9,575.7 10,021.1 10,487.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11,466.0 12,008.0 12,671.0 13,813.0 13,661.0
Account Receivables, % 11.07 10.32 10.44 11.36 11.04
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 11,364.0 12,455.0 12,544.0 12,437.0 11,321.0 13,307.3 13,926.3 14,574.2 15,252.1 15,961.6
Accounts Payable, % 10.97 10.7 10.33 10.23 9.15 10.28 10.28 10.28 10.28 10.28
Capital Expenditure -11,634.0 -12,057.0 -13,767.0 -15,540.0 -12,181.0 -14,388.1 -15,057.4 -15,757.8 -16,490.9 -17,258.0
Capital Expenditure, % -11.23 -10.36 -11.34 -12.78 -9.84 -11.11 -11.11 -11.11 -11.11 -11.11
Tax Rate, % 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29 13.29
EBITAT 13,970.2 17,333.7 7,623.5 18,459.1 19,776.7 16,728.7 17,506.9 18,321.3 19,173.6 20,065.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 15,334.2 19,629.7 7,103.5 16,006.1 21,433.7 19,391.6 18,580.9 19,445.2 20,349.8 21,296.4
WACC, % 6.15 6.13 5.84 6.15 6.36 6.12 6.12 6.12 6.12 6.12
PV UFCF
SUM PV UFCF 82,903.0
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 21,935
Terminal Value 701,939
Present Terminal Value 521,449
Enterprise Value 604,352
Net Debt 91,771
Equity Value 512,581
Diluted Shares Outstanding, MM 3,908
Equity Value Per Share 131.16

What You Will Receive

  • Authentic CCZ Financial Data: Pre-loaded with Comcast Holdings Corp.'s historical and projected figures for accurate analysis.
  • Customizable Template: Effortlessly adjust key metrics such as revenue growth, WACC, and EBITDA percentage.
  • Instant Calculations: Watch as the intrinsic value of CCZ updates automatically based on your modifications.
  • Professional Valuation Resource: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • User-Friendly Interface: Designed with a straightforward layout and clear instructions suitable for all skill levels.

Key Features

  • Real-Life CCZ Data: Pre-loaded with Comcast's historical financial information and future projections.
  • Fully Customizable Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to your needs.
  • Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Testing: Develop multiple forecast scenarios to explore various valuation results.
  • User-Friendly Design: Intuitive layout designed to accommodate both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Comcast's pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for investment strategies.

Why Choose This Calculator for Comcast Holdings Corp. (CCZ)?

  • All-in-One Solution: Integrates DCF, WACC, and financial ratio assessments into a single tool.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Comcast's intrinsic value and Net Present Value.
  • Ready-to-Use Data: Comes equipped with historical and projected data for precise calculations.
  • High-Quality Standard: Perfect for financial analysts, investors, and business consultants focused on Comcast Holdings Corp. (CCZ).

Who Should Benefit from This Product?

  • Investors: Assess Comcast Holdings Corp. (CCZ) valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Discover how leading public companies like Comcast Holdings Corp. (CCZ) are appraised.
  • Consultants: Create comprehensive valuation reports for your clients.
  • Students and Educators: Leverage real-life data to enhance learning and application of valuation strategies.

Contents of the Template

  • Preloaded CCZ Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells available for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios for performance evaluation.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.