Comcast Corp. (CCZ) intrinsic value & 10-year financials
Comcast Corp. (CCZ) has a Graham intrinsic value of $113.93 per share. Over the last 10 fiscal years revenue grew 4.9% a year to $123.7B, with an average return on invested capital of 9.6%.
- Graham intrinsic value
- $113.93
- Revenue (FY2025)
- $123.7B
- Revenue growth (10-yr CAGR)
- 4.9%
- ROIC (10-yr avg)
- 9.6%
- Free cash flow (FY2025)
- $21.9B
CCZ 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $123.7B | $20.0B | $5.39 | $21.9B | 16.7% | 9.0% |
| FY2024 | $123.7B | $16.2B | $4.14 | $15.5B | 18.8% | 11.5% |
| FY2023 | $121.6B | $15.4B | $3.71 | $16.3B | 19.2% | 10.0% |
| FY2022 | $121.4B | $5.4B | $1.21 | $15.8B | 11.6% | 4.4% |
| FY2021 | $116.4B | $14.2B | $3.04 | $20.0B | 17.9% | 8.4% |
| FY2020 | $103.6B | $10.5B | $2.28 | $15.6B | 16.9% | 7.5% |
| FY2019 | $108.9B | $13.1B | $2.83 | $15.7B | 19.4% | 9.4% |
| FY2018 | $94.5B | $11.7B | $2.53 | $14.5B | 20.1% | 9.8% |
| FY2017 | $84.5B | $22.7B | $4.75 | $11.9B | 21.3% | 15.6% |
| FY2016 | $80.4B | $8.7B | $1.78 | $10.1B | 21.0% | 9.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
COMCAST CORP has demonstrated mature, steady growth, with revenue compounding at 4.9% annually over the past decade.
COMCAST CORP returns on capital have been average, hovering around 9.5% ROIC over the decade.
Over the decade, COMCAST CORP shows that management has aggressively returned capital to shareholders by retiring 23.9% of outstanding shares, and that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, COMCAST CORP is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $113.93 per share.