Comcast Corporation (CMCSA) DCF Valuation

Avaliação DCF da Comcast Corporation (CMCSA)

US | Communication Services | Telecommunications Services | NASDAQ
Comcast Corporation (CMCSA) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Comcast Corporation (CMCSA) Bundle

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

TOTAL:

Avalie as perspectivas financeiras da Comcast Corporation como um especialista! Esta calculadora CMCSA DCF vem com dados financeiros pré-preenchidos e oferece total flexibilidade para modificar o crescimento da receita, WACC, margens e outras suposições essenciais para se alinhar às suas previsões.


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 30,593.0 34,621.0 36,445.0 38,901.0 29,340.0 37,554.3 39,301.3 41,129.5 43,042.7 45,045.0
EBITDA, % 29.54 29.75 30.01 32 23.71 29 29 29 29 29
Depreciation 13,100.0 13,804.0 13,821.0 14,336.0 14,801.0 15,446.8 16,165.4 16,917.4 17,704.3 18,527.9
Depreciation, % 12.65 11.86 11.38 11.79 11.96 11.93 11.93 11.93 11.93 11.93
EBIT 17,493.0 20,817.0 22,624.0 24,565.0 14,539.0 22,107.5 23,135.9 24,212.1 25,338.4 26,517.1
EBIT, % 16.89 17.89 18.63 20.21 11.75 17.07 17.07 17.07 17.07 17.07
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 13,101.4 15,437.5 13,086.0 18,459.1 12,607.3 16,304.3 17,062.8 17,856.5 18,687.2 19,556.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 14,465.4 17,733.5 12,566.0 16,006.1 14,263.3 18,967.1 18,136.5 18,980.2 19,863.1 20,787.1
WACC, % 6.42 6.41 6.13 6.43 6.63 6.4 6.4 6.4 6.4 6.4
PV UFCF
SUM PV UFCF 80,337.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 21,411
Terminal Value 629,095
Present Terminal Value 461,252
Enterprise Value 541,589
Net Debt 91,771
Equity Value 449,818
Diluted Shares Outstanding, MM 3,908
Equity Value Per Share 115.10

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to develop various scenarios.
  • Real-World Data: Comcast's financial information pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that caters to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life CMCSA Financials: Pre-filled historical and projected data for Comcast Corporation.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Comcast’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Comcast’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Comcast Corporation’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Comcast Corporation (CMCSA)?

  • User-Friendly Interface: Perfect for both newcomers and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Comcast’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with Comcast’s latest financial statistics for swift evaluations.
  • Preferred by Experts: Widely utilized by analysts and investors for strategic decision-making.

Who Should Use This Product?

  • Investors: Evaluate Comcast’s valuation prior to making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation workflows and assess financial forecasts.
  • Startup Founders: Understand the valuation methods of prominent public companies like Comcast.
  • Consultants: Provide comprehensive valuation reports for their clientele.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation methodologies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Comcast Corporation (CMCSA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Comcast Corporation (CMCSA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.