COMCAST CORP

CMCSA· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.2%
FY2015–2025
Net Income
9.4%
FY2015–2025
Free Cash Flow
7.1%
FY2015–2025
EPS (Diluted)
20.9%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
20.6%
NI ÷ Equity
Return on Assets
7.3%
NI ÷ Assets
Net Profit Margin
16.2%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$437.4B
Per Share (approx.)
$99.36
25% Margin of Safety
$74.52
Conservative entry
50% Margin of Safety
$49.68
Buffett's ideal entry
Growth Rate Used
7.1%
Latest FCF
$21.9B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$80.7B$8.7B$10.6B$9.0B16.1%10.7%$3.3B
2017$85.0B$22.7B$11.7B$23.3B33.1%26.7%$3.4B
2018$94.5B$11.7B$14.5B$13.0B16.4%12.4%$3.8B
2019$108.9B$13.1B$15.7B$16.1B15.8%12.0%$5.5B
2020$103.6B$10.5B$15.6B$14.5B11.7%10.2%$11.7B
2021$116.4B$14.2B$20.0B$18.8B14.7%12.2%$8.7B
2022$121.4B$5.4B$15.8B$8.6B6.6%4.4%$4.7B
2023$121.6B$15.4B$16.3B$17.5B18.6%12.7%$6.2B
2024$123.7B$16.2B$15.5B$18.8B18.9%13.1%$7.3B
2025$123.7B$20.0B$21.9B$24.5B20.6%16.2%$9.5B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

COMCAST CORP (CMCSA) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Utility Trap: At its core, Comcast owns the "last mile." It is a modern-day toll bridge. In a world where high-speed internet is as vital as electricity or water, the customer is effectively forced to pay the toll. That is a moat, plain and simple.
  • Recurring Revenue: This is not a "one-off" sale business. It is a recurring subscription model with incredibly high Switching Costs. Once the infrastructure is laid, the incremental cost of adding a customer is negligible, creating a fantastic compounding machine if capital discipline is maintained.
  • Optionality: While the media business is volatile, the theme parks and intellectual property (NBC/Universal) provide a unique, albeit inconsistent, avenue for growth that keeps them relevant in a changing cultural landscape.
  • Attractive Entry: We want this when the market confuses a temporary content slump with a permanent impairment of the internet utility business. If the price allows a margin of safety that accounts for the "media baggage," the connectivity cash flows alone provide a compelling return.

🐻 The Bear Case (Charlie inverts)

  • The "Wireless Bypass" Trap: Technology is evolving toward a world where the "dirt and wires" become obsolete. If 5G or satellite connectivity reaches a point of parity with fiber, the regulatory and physical moats vanish. People won't pay for the cable if the air provides the same bandwidth.
  • The Conglomerate Ego: This is a classic case of diworsification. Management is taking predictable, high-margin utility cash and setting it on fire in the high-variance, winner-take-all arena of Hollywood and prestige streaming. This is hubris masquerading as strategy; capital allocation is not their strongest suit.
  • Structural Erosion: The cable business is already in a state of terminal, slow-motion decline. As the "video" component of their bundle goes to zero, they are forced to subsidize their remaining services with price hikes on internet access—which invites regulatory wrath. The government will eventually remember they hate monopolies.

💰 Valuation & Margin of Safety

We are looking at an intrinsic value of $212.03 per share based on a 7.1% FCF growth assumption. However, we rarely pay for optimism in a sector prone to technological disruption.

  • Intrinsic value estimate: $212.03
  • 25% margin of safety entry: $159.02
  • 50% margin of safety entry: $106.02

The current market price is dangerously close to the intrinsic value estimate, leaving almost zero room for error in a business that faces structural headwinds. We are paying for perfection in a company that is currently a sprawling, undisciplined mess.

Verdict: WATCH

While the connectivity business remains a formidable cash-cow utility, the persistent, high-risk capital allocation toward volatile media assets keeps us on the sidelines. We require a massive margin of safety to compensate for the structural risks of technological obsolescence and management's penchant for expensive empire-building. We will watch the stock, but only to see if the market eventually sells it at a price that reflects the inevitable decline of the legacy cable model.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.