← Back to search
CMCSACOMCAST CORP
Telecom / Media10-K · Filed 2026-02-03
Clarity Fair Value
$107.42
SIGNIFICANTLY UNDERVALUED (+236.6%)
Market Price
$31.91
236.6% Upside
$29$68$107$146$185202620282030203220342036Market $32
Fair Value PathMarket Price

Model BlendHIGH agreement · 15% spread

Residual Income$106.88 · 22%
Comps$108.73 · 21%
DCF$136.29 · 18%
ROIC Fade$65.01 · 18%
DDM$110.61 · 16%
EV/Rev$156.39 · 4%
Trailing Rev Growth
Model Implied CAGR
1Y Price Target
$109.82
Market Cap
$66B

CMCSA Valuation Summary

Based on Clarity's multi-model valuation engine, COMCAST CORP (CMCSA) has an estimated fair value of $107.42 per share, compared to its current market price of $31.91. The stock is currently trading 236.6% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 6 independent models — including Residual Income, Comparable Companies, Discounted Cash Flow (DCF), and 3 more. The primary weight is given to the Residual Income model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show high agreement with a 15% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 100% probability that the stock is trading below its intrinsic value, with a median simulated value of $101.15.

Clarity's 1-year price target is $109.82, reflecting expected earnings growth and margin trajectory.

COMCAST CORP is classified under the Telecom / Media sector, and this valuation is based on 10-K · Filed 2026-02-03 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 12:29 PM UTC · Powered by Clarity Valuation Engine · Methodology

COMCAST CORP (CMCSA) Valuation Summary

Clarity's 6-model valuation engine estimates COMCAST CORP (CMCSA) at $107.42 per share, compared to the current market price of $31.91. This represents a 236.6% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from COMCAST CORP's 10-K · Filed 2026-02-03 filing, classified in the Telecom / Media sector with high confidence. Model agreement is HIGH with a 15% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.