Comcast Holdings Corp (CCZ) fair value: what the stock is really worth
We calculate from audited financials what Comcast Holdings Corp is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Comcast Holdings Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range $30.16 – $66.50 · fair‑value band $42.75 – $110.84 · the $64.67 price screens above the $61.07 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Comcast Holdings Corp. manages and operates broadband cable networks in the United States. The company, over its cable networks, primarily offers various services, including video, Internet, and phone.
Show more
Comcast Holdings Corp. manages and operates broadband cable networks in the United States. The company, over its cable networks, primarily offers various services, including video, Internet, and phone. Its video services include cable network, pay-per-view programming, digital cable, video-on-demand, high definition television, and digital video recorder services. The company's Internet services consist of multiple email addresses, online storage, and various value-added features. Comcast Holdings' phone services comprise traditional circuit-switched local phone service, an array of associated calling features and third-party long-distance services. The company also provides installation services and engages in third-party electronic retailing, and Internet connectivity and networked business applications. Comcast Holdings Corp. was formerly known as Comcast Corporation and changed its name to Comcast Holdings Corp. in November, 2002. The company was incorporated in 1969 and is based in Philadelphia, Pennsylvania. Comcast Holdings Corp. operates as a subsidiary of Comcast Corporation.
Stock analysis
Comcast Holdings Corp (CCZ) currently trades at $64.67, while our model-based Fair Value estimate is $61.07, implying the stock looks roughly 5.9% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $542.01 per share, and 24 of the 24 models we run sit above the $64.67 price.
Bear case: the Asset-Based group reads lowest at $68.68, and 0 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $42.75 (bear) to $110.84 (bull), the price of $64.67 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Comcast Holdings Corp reported revenue of $124B in FY2025 versus $116B in FY2021, a compound +1.5%/yr. Reported net income was $20.0B in FY2025, compounding +9.0%/yr from FY2021.
Key figures
Market cap $61.1B · P/E ratio 53.4 · P/S ratio 8.63 · Dividend yield 3.0% · Net margin 16.2% · Return on assets (EBIT) 8.3% · Free cash flow $21.9B · Net debt $101B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (medium confidence).
What moves the price
The share trades about 2% below its 52-week high and 11% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 5% fair-value upside, at −6%, CCZ screens richer than that median.
Fair Value models
Bear $42.75Fair Value $61.07Bull $110.84
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Revenue growth 40 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+19.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+17.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.2%
Dividend (yield on the price)3.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.14% vs 13%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.17% → 17%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.6%
Yearly growth needed for the next five years to justify today's price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Cable & Satellite” was too small, so the broader sector is used.)Communication Services · 1219 stocks
Beats the sector median on 4/10 measures
A mixed picture versus its sector peers.
Valuation
Quality Score70 · Top 25%
Profitability
Return on assets0% · Below median
Net margin (TTM)0% · Below median
Operating margin (TTM)0% · Below median
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)3.0% · Below median
Valuation Multiplesvs Communication Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Comcast Holdings Corp (CCZ) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $61.07 versus a price of $64.67, about −6% upside (fairly valued).
What is the fair value of CCZ?
Our model-based fair value for Comcast Holdings Corp is $61.07 (as of Sep 13, 2026), built from audited fundamentals. The current price: $64.67.
What is the quality score of CCZ?
Comcast Holdings Corp has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Comcast Holdings Corp (CCZ)?
Our model-based price target is the fair value of $61.07 (as of Sep 13, 2026) from 24 valuation models. Cautious scenario $42.75, optimistic scenario $110.84. It is a calculation from audited fundamentals, not an analyst target.
What is the Comcast Holdings Corp stock forecast for 2026?
Our models put fair value at $61.07, about −6% upside versus a price of $64.67 (fairly valued). Cautious scenario $42.75, optimistic scenario $110.84. The calculation is refreshed regularly with new filings.
Does Comcast Holdings Corp pay a dividend?
Comcast Holdings Corp currently shows a dividend yield of about 2.97% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Comcast Holdings Corp (CCZ)?
For today's price to be fair in a discounted-cash-flow model, Comcast Holdings Corp would have to grow free cash flow by -3.6 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of CCZ use?
Our models discount Comcast Holdings Corp at 9.2 %: a base by market capitalisation (large), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Comcast Holdings Corp that is -3.6 % per year a year over ten years, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Comcast Holdings Corp (CCZ) delivered so far?
Over the past 5 years revenue at Comcast Holdings Corp grew +3.6 % a year. The price currently implies -3.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Comcast Holdings Corp (CCZ) growing?
The median revenue growth in the sector is +1.9 % a year. That is the yardstick for the growth priced into Comcast Holdings Corp (-3.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Comcast Holdings Corp (CCZ)?
The free-cash-flow yield on the price is 9.31 %: that much free cash flow Comcast Holdings Corp produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Comcast Holdings Corp (CCZ)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Comcast Holdings Corp it is $61.07 per share (as of Sep 13, 2026), against a price of $64.67. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Comcast Holdings Corp stock overvalued or undervalued in 2026?
As of Sep 13, 2026, CCZ trades above its calculated fair value: price $64.67, fair value $61.07, a gap of about −6% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CCZ?
No. The price is what the market pays today ($64.67); the fair value is what the company's own numbers justify ($61.07). For Comcast Holdings Corp the two are $3.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is Comcast Holdings Corp worth?
The market values Comcast Holdings Corp at about $61.1B (market capitalisation, as of Sep 13, 2026). Per share that is $64.67; our models calculate a fair value of $61.07 per share.
What do the bullish and bearish scenarios say about CCZ?
Our models span a range for Comcast Holdings Corp: cautious scenario $42.75, base $61.07, optimistic $110.84 per share (as of Sep 13, 2026, price $64.67). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CCZ?
Comcast Holdings Corp trades at a price-to-earnings ratio of 53.4 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $61.07 is built from several models across several years. Other multiples: P/B 0.6, EV/EBITDA 1.1.
How far is CCZ from its 52-week high?
Comcast Holdings Corp trades at $64.67, about 2% below its 52-week high of $65.85 and 11% above the low of $58.12 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $61.07 is for.
Which stocks are comparable to Comcast Holdings Corp?
From the same area (Communication Services) we also value CATVISION, Catvision Limited, Alphabet Inc, Konami Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Comcast Holdings Corp stock attractive at the current price?
The data as of Sep 13, 2026: price $64.67, calculated fair value $61.07 (−6%), Quality Score 70/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CCZ calculated?
We run Comcast Holdings Corp through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $61.07, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.8 % above its aggregate fair value. Comcast Holdings Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What should I pay attention to with Comcast Holdings Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($42.75 to $110.84) leaves room in how you read the outcome.
Where does the earnings growth of Comcast Holdings Corp (CCZ) come from?
Earnings per share at Comcast Holdings Corp grew +11.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +9.0 %, EBIT margin −1.7 %, tax rate +2.3 %, residual (interest, one-offs) +1.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Comcast Holdings Corp
How large is the market capitalisation of Comcast Holdings Corp (CCZ)?
The market capitalisation of Comcast Holdings Corp is $61.1B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Comcast Holdings Corp (CCZ)?
The price-to-sales ratio of Comcast Holdings Corp is 8.63 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Comcast Holdings Corp (CCZ)?
The dividend yield of Comcast Holdings Corp is 3.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Comcast Holdings Corp (CCZ)?
The net margin of Comcast Holdings Corp is 16.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Comcast Holdings Corp (CCZ)?
On an EBIT basis the return on assets of Comcast Holdings Corp is 8.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net debt does Comcast Holdings Corp (CCZ) carry?
The net debt of Comcast Holdings Corp is $101B (fiscal year 2025, ≈ 4.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Comcast Holdings Corp in the live analysis
One click puts Comcast Holdings Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 13, 2026