Stock Analysis on Net

Comcast Corp. (NASDAQ:CMCSA)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Comcast Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to Comcast Corporation
Net (income) loss attributable to noncontrolling interests
Net noncash charges
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures
Net cash provided by operating activities
Capital expenditures
Cash paid for intangible assets
Proceeds from (repayments of) short-term borrowings, net
Proceeds from borrowings
Repurchases and repayments of debt
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The analysis of the annual cash flow data reveals several notable trends over the five-year period ending in 2024.

Net Cash Provided by Operating Activities
This metric demonstrates a generally positive trajectory, albeit with some fluctuations. Starting at approximately $24.7 billion in 2020, there was a significant increase to about $29.1 billion in 2021. However, in 2022, the cash generated from operations declined to roughly $26.4 billion, followed by a rebound to $28.5 billion in 2023. The value slightly decreased again in 2024 to approximately $27.7 billion. Overall, the net cash from operating activities remains strong, consistently exceeding $24 billion with pronounced growth during the early years, though the variations after 2021 suggest some operational or market influences affecting cash flow generation.
Free Cash Flow to Equity (FCFE)
The FCFE values present a different pattern characterized by more volatility. Beginning at about $13.0 billion in 2020, the FCFE dropped substantially to approximately $8.2 billion in 2021. This decrease contrasts with the concurrent increase in operating cash flow and may indicate changes in capital expenditures, debt servicing, or working capital requirements. Subsequently, FCFE recovered strongly, rising to roughly $13.7 billion in 2022 and continuing a steady ascent through $14.3 billion in 2023 to $15.2 billion in 2024. The progressive increase after 2021 signifies improving equity cash flow availability, which might point to better capital management or reduced financing outflows.

In summary, while operating cash flow exhibits relative stability with some cyclical shifts, the FCFE demonstrates a more pronounced dip followed by a steady recovery and growth. This divergence suggests that factors beyond operational performance, possibly including investment activities or financing decisions, influenced equity cash flow during this period. The upward trend in FCFE in the latter years indicates strengthening financial flexibility from the shareholder's perspective.


Price to FCFE Ratio, Current

Comcast Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Alphabet Inc.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
P/FCFE, Sector
Media & Entertainment
P/FCFE, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Comcast Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Alphabet Inc.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
P/FCFE, Sector
Media & Entertainment
P/FCFE, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Comcast Corp. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price Trend
The share price exhibited a generally declining trend over the five-year period. It started at $51.45 in 2020, decreased slightly to $49.99 in 2021, followed by a more pronounced drop to $39.97 in 2022. There was a partial recovery to $46.54 in 2023, but the price again declined significantly to $33.66 in 2024.
FCFE per Share Trend
The Free Cash Flow to Equity (FCFE) per share showed a positive growth trajectory throughout the period. From $2.83 in 2020, it declined to $1.81 in 2021 but then increased steadily to $3.26 in 2022, $3.61 in 2023, and $4.03 in 2024, indicating improving cash flow available to equity shareholders over time.
Price to FCFE Ratio Analysis
The P/FCFE ratio fluctuated noticeably. It started at 18.17 in 2020, increased significantly to 27.57 in 2021, implying a higher valuation relative to cash flow that year. Subsequently, it dropped sharply to 12.26 in 2022, remained relatively stable at 12.89 in 2023, and further declined to 8.35 in 2024. This decline suggests that the market placed progressively lower valuations on the company’s FCFE in the latter years, possibly reflecting changing market perceptions or risk assessments.
Overall Insights
Despite the improving FCFE per share, the share price declined over the five years, leading to a reduced P/FCFE multiple. This divergence suggests that the market may have factored in other considerations beyond free cash flows, such as sector-specific challenges, macroeconomic conditions, or company-specific risks. The lower valuation multiples in recent years imply cautious investor sentiment or potential concerns about sustainability of cash flows or growth prospects.