X-Ray Analyses›Communication Services›Comcast Corporation
X-RayNº 9120 October 2026
X-Ray Analysis◆The Buffett Lens
C

Comcast Corporation

NASDAQ: CMCSA·Cable, Broadband & Media·United States·Explore CMCSA live ↗

Comcast — a melting ice cube, or a cash machine priced as one?

◆ The Buffett LensComcast owns the largest cable network in America — Xfinity broadband to 28.5 million homes — plus NBC, Peacock, Universal's theme parks and Sky. It makes about $17bn of free cash a year, and its shares trade at under six times earnings with a 6% dividend. The market's reason is simple: Comcast has lost broadband customers for two years, is cutting prices to keep the rest, and now faces fibre, 5G home internet and SpaceX. Its answer is to break itself up — the cable networks spun off in January, NBCUniversal and Sky to follow in 2027. We ask whether this is a melting ice cube or a cash machine priced as one.
◆ Educational analysis & opinion — not investment advice. Figures as of 20 October 2026. See full disclaimer below.
5
Moat
4
Management & Capital
6
Financial Strength
3
Growth
9
Valuation
5.4
◆ The Scorecard · one-second read
"The market is pricing Comcast as if its customers will vanish. They are leaving slowly, paying a little less — and still sending $17bn a year to the owners."
Broadband −654k in 2025 · penetration 52.1% → 47.9% · wireless +448k a quarter · FCF ~$17bn · 5.8× adj. EPS · 6.0% yield
◆ Type · Cash machine in managed decline — priced for a faster decline than the cash showsDividend · 6.0%, ~27% of FCF; frozen after 17 raisesRisk · fibre, 5G home internet, SpaceX; a second break-up
The price journey
Daily closes · the gold dot marks the price when we published this analysis
Live price history is momentarily unavailable. Range at analysis: 19 October close · 33% below the February closing high of $32.48 · 52-week closing low $20.66 (9 Oct) · 5.8× trailing adjusted earnings · yield 6.0% on $1.32.
Every number above comes from the live CMCSA page: interactive chart, 15 years of financials, DCF & peers. The account is free. No card.Create free account →
A bright white gallery: a block of clear ice with a navy cable frozen inside drips slowly into a brass bowl of gold coins, above two brass plaques reading 'The Ice Cube' and 'The Cash'.
◆
Part
I

The business, in plain English

A cable in the street to 59 million homes — and a Hollywood studio, a TV network and theme parks on top

Comcast's main business is a physical network: coaxial and fibre cable running past about 59 million American homes and businesses, through which it sells Xfinity broadband internet, pay-TV, home phone and — using Verizon's mobile network — Xfinity Mobile phone plans. It also owns NBCUniversal (the NBC and Telemundo networks, the Peacock streaming service, Universal Pictures and DreamWorks, and the Universal theme parks in Orlando, Hollywood, Osaka and Beijing) and Sky, Europe's largest pay-TV company. A ten-year-old's version: Comcast owns the wire that brings the internet into your house, and on the side it makes films, shows the Olympics and runs the Harry Potter rides.

The wire is almost all of the profit. Of about $34.5bn of adjusted operating profit before depreciation (EBITDA) in 2025, excluding the cable channels spun off in January, broadband, mobile and business connectivity produced about $32bn — some 93%. Content and theme parks, a third of the revenue, contributed most of the rest, after Peacock's losses. That is why the shares rise and fall on one number each quarter: how many broadband customers Comcast gained or lost.

For two years the answer has been "lost". Comcast's residential broadband customers fell by 654,000 in 2025 and 232,000 more in the first half of 2026, and the share of homes it passes that buy its internet fell from 52.1% to 47.9% in nine quarters. To slow the losses it cut prices — everyday pricing, a five-year price guarantee, a free mobile line — and broadband revenue started to fall. The shares, at $21.90 on 19 October 2026, are a third below February's high and back to levels last seen in 2011–12, while the company still generates about $17bn of free cash flow a year.

Business (pro forma 2025)RevenueAdj. EBITDAIn one line
Residential connectivity$70.8bn$26.4bnXfinity broadband, video, mobile; Sky broadband in the UK and Italy. The cash engine — shrinking slowly.
Business services$10.2bn$5.7bnConnectivity for small and large businesses; ~57% margins, still growing.
Theme parks$9.8bn$3.0bnOrlando (incl. Epic Universe, opened May 2025), Hollywood, Osaka, Beijing.
Media and studios$30.9bn$1.2bnNBC, Telemundo, Peacock (first profitable quarter in Q2 2026), Universal Pictures, Sky channels.
Total return, ten years to Oct 2026
−6%
Dividends and the Versant shares reinvested; S&P 500 +319%. Five years: −48.5%
Dividend
$1.32 · 6.0%
$0.33 a quarter; held flat in 2026 after 17 annual raises
From the high
−33%
$32.48 (11 Feb 2026) → $21.90; −64% from the 2021 record
◆
Part
II

The history — the Roberts family's cable roll-up and its media bets

From one cable system in Tupelo to the largest in America, then into Hollywood, Europe — and back out

WhenWhat happenedWhy it matters now
1963 – 2001Ralph Roberts buys a 1,200-subscriber cable system in Tupelo, Mississippi; Comcast grows by acquisition for four decades under Ralph and then his son Brian.A business built by buying density.
2002Buys AT&T Broadband and becomes America's largest cable operator. The Roberts family's Class B shares carry a non-dilutable 33⅓% of the vote.The control structure that still governs.
2011 – 2013Buys NBCUniversal from GE in two steps.Content and parks join the wire.
2018Outbids Disney/Fox for Sky: ~$39.4bn in cash; buybacks paused for two years to repay debt. In 2022 Sky's goodwill is written down by $8.1bn.The expensive European detour.
2021 – 2025Broadband growth stalls after the pandemic; Comcast buys back ~$45bn of stock at ~$39 a share on average; sells its Hulu stake to Disney for a $9.4bn gain (2025); opens Epic Universe (May 2025).Buybacks at prices far above today's.
Jan 2026Spins off the cable channels (MSNBC, CNBC, USA, E!, Golf) as Versant; Mike Cavanagh becomes co-CEO; the dividend is held flat after 17 annual raises.The first break-up.
Jun 2026Announces a tax-free spin of NBCUniversal and Sky by mid-2027; Cavanagh to run NBCU, former CFO Michael Angelakis to return as CEO of the remaining Comcast; buybacks suspended from July.The second break-up — where this report begins.

Two lessons for an owner. The first is that Comcast's best decisions were always about the wire: buying cable systems next to cable systems, adding broadband, and now adding mobile lines to the same bill. Its media decisions have been more expensive — Sky most of all — and in 2026 it decided to give the media business to its shareholders altogether. The second is that the last decade has been a lost one for owners: with dividends reinvested, Comcast has returned −6% over ten years while the S&P 500 quadrupled. Much of the cash that could have been returned at today's prices was spent on shares at ~$39. Buffett's 2011 line applies: "what is smart at one price is dumb at another."

◆
Part
III

The circle of competence

A toll road for data — with three new roads being built beside it

1
The plant
Cable and fibre past 59.4m homes, upgraded with DOCSIS 3.1/4.0; ~$8.7bn a year of connectivity capex.
→
2
The connection
28.5m residential broadband customers paying ~$73 a month on average; ~45% take gigabit speeds.
→
3
The bundle
10.2m Xfinity Mobile lines on Verizon's network, sold to broadband customers to keep them.
→
4
The business customer
Small and large businesses, at ~57% margins.
→
5
Cash
~$17bn of free cash a year — dividends ~$4.9bn, buybacks (until July 2026), debt repayment.
How knowable is the next ten years?
3/5 — the demand is certain; the share is not. Every home will need fast internet in 2036. What is uncertain is how many will buy it from a cable company: fibre now passes a growing share of Comcast's footprint, 5G fixed-wireless has passed 17 million US homes, and SpaceX has started buying spectrum for a mobile and satellite service. Buffett wrote in 1991 that media businesses whose earnings merely "bob around" deserve a far lower multiple than ones that grow; cable broadband has moved from the first group to the second. Compare AT&T, which is building the fibre that competes with Comcast.
What you must believe to own it at $21.90
  • That broadband losses stay in the hundreds of thousands a year rather than accelerating to millions — the cable plant keeps a ~45% share of its footprint in a market of three or four providers.
  • That mobile bundling and business services offset part of the residential decline, so connectivity EBITDA falls a few per cent a year, not ten.
  • That the NBCUniversal-and-Sky spin and the residual Comcast are run for cash, with the dividend kept and no more buybacks at prices above value.
◆
Part
IV

How it makes money

Fixed costs, a monthly bill, and a fight over price

Connectivity & Platforms68.9%
$81.1bn of 2025 revenue (pro forma), $32.1bn of EBITDA (40%). Domestic broadband $25.8bn, video $26.4bn (−5%), wireless service $3.6bn (+14%), Sky connectivity $5.0bn, business services $10.2bn. Q2 2026: broadband revenue −5.5%, residential EBITDA −8%.
Content & Experiences31.1%
$38.1bn, $3.5bn of EBITDA. Media $19.6bn (Peacock 48m subscribers, first profit in Q2 2026); studios $11.3bn; theme parks $9.8bn, $3.0bn EBITDA (Q2 2026 −5.1% on weaker Orlando attendance).

The economics of a cable plant. Most of the cost of a cable network is fixed: the plant in the street, the hubs, the technicians. Each extra customer on an existing street adds revenue at very high margin, and each one lost removes it. That is why penetration — the share of homes passed that subscribe — matters more than any other number. At 52% in early 2024, Comcast's plant was very profitable; at 47.9% it still is, but each point lost costs roughly $0.6bn of revenue a year at today's prices.

Why revenue is falling now. Until 2024 Comcast raised broadband prices most years and lost few customers. In 2025 it reversed course: national "everyday" pricing, all-in plans, a five-year price guarantee and a free mobile line for a year, to stop customers leaving for fibre and 5G home internet. The result in 2026 is fewer customers lost but less revenue per customer — broadband average revenue per user fell 3.1% in the first quarter and 3.8% in the second, and residential connectivity EBITDA fell 6–8%. Management calls it "an investment period".

What grows. Mobile (448,000 lines added in the second quarter, a record) and business services (+5% EBITDA) are growing; mobile is still small — 7% of the addressable lines in Comcast's footprint — and runs on Verizon's network under a wholesale deal. Theme parks were the growth engine of 2025 (a first $1bn EBITDA quarter after Epic Universe opened) and turned negative in mid-2026.

◆
Part
V

The moat

A real network, now one of three or four in most streets

The claimThe evidenceWidth · trend
The cable plant59.4m passings, multigigabit to ~60% of customers; franchise rights carried at $59bn. But penetration fell from 52.1% to 47.9% in nine quarters inside a growing footprint.Wide · narrowing
Pricing powerReversed by choice: everyday pricing, a five-year price guarantee, free mobile lines; broadband ARPU −3.8% in Q2 2026. A business with pricing power does not offer a five-year price lock.Gone for now
Bundling with mobile10.2m lines, record adds; ~16% of broadband customers take mobile. But the network is Verizon's, and Comcast sold its spectrum to T-Mobile in 2023.Narrow · widening
Business services~57% margins and mid-single-digit growth — the best-protected part of the wire.Durable
Theme parks and IPLand, intellectual property and billions of capex; Epic Universe. Cyclical: Orlando attendance softened from June 2026, while Disney's US parks grew.Wide · cyclical
MediaNBC, the NBA, Sunday Night Football and the Olympics; Peacock just reached break-even. Cable channels already spun off to Versant.Narrow

For thirty years cable broadband was close to Buffett's ideal of an economic franchise: needed, without a close substitute in most streets, and lightly regulated on price. Two of those conditions have weakened at once. Fibre from AT&T, Verizon-Frontier and others is a close — often better — substitute where it is built, and 5G home internet is a cheaper one; Comcast's own response, cutting price to keep customers, is the evidence. His 1990 warning about commodity businesses — "it's impossible to be a lot smarter than your dumbest competitor" — reads uncomfortably next to Comcast's CFO complaining in September about rivals' "irrational pricing" of gigabit fibre at $30–40 a month. The plant remains a valuable, hard-to-replicate asset, and in much of the footprint it is still the fastest connection available. We score the moat 5: a real network that has lost its monopoly and, for now, its pricing power.

◆
Part
VI

★★ The central question — how fast is the ice cube melting?

Slowly in customers, faster in price — and the market is pricing a flood

Broadband out, mobile inDomestic residential net additions per quarter, thousands.+323-183Q1 25+378-201Q2 25+414-91Q3 25+364-178Q4 25+435-65Q1 26+448-167Q2 26Wireless lines addedBroadband customers added / lostBroadband penetration of homes passed50.3%Q1 2549.7%Q2 2549.3%Q3 2548.7%Q4 2548.4%Q1 2647.9%Q2 26Residential broadband: −375k in 2024, −654k in 2025, −232k in H1 2026. Penetration 52.1% in Q1 2024.Source: Comcast trending schedules (16 Mar 2026) and quarterly releases.

The customer count. Comcast lost 375,000 residential broadband customers in 2024, 654,000 in 2025 and 232,000 in the first half of 2026 — about 2% of its base a year. The first quarter of 2026 (−65,000) looked like a turn, but the CFO said more than half the improvement came from one-off marketing around the Olympics and the Super Bowl; the shares fell 12.9% the next day. In September he told investors the third quarter would not improve on the year before. Meanwhile Comcast keeps adding mobile lines — 448,000 in the second quarter — which ties customers to the bundle and is the strongest evidence that its strategy is working at least partly.

The price. The bigger change is per customer. Broadband revenue per user fell 3.8% in the second quarter, and domestic broadband revenue fell 5.5%, its first sustained declines. Management expects the price reset to stabilise customers first and revenue later. If customers fall ~2% a year and price ~3%, broadband revenue falls ~5% a year; with fixed costs, EBITDA falls faster unless costs are cut.

ForceDirectionSize
Fibre overbuild (AT&T 38.6m locations → 60m by 2030; Verizon-Frontier ~30m)Takes the most valuable, high-speed customers; "irrational" introductory pricingLarge, growing
5G fixed wireless (T-Mobile, Verizon, AT&T Internet Air)>17m US homes; cheaper, slower; takes the price-sensitive endLarge
SpaceX / Starlink~2.7m US subscribers, mostly rural; bought 800 MHz spectrum on 8 Oct 2026; Charter in talks with SpaceX — Comcast is notSmall now, rising
Xfinity Mobile bundleRecord line adds; free lines convert to paid from H2 2026; reduces churnOffsetting
Business services+5% EBITDA, ~57% marginOffsetting

Our reading: a melting ice cube, but a big one, melting slowly, and priced for a faster thaw. Nothing in Comcast's numbers suggests its customers are about to disappear: it still has 28.5 million broadband homes, it still adds mobile lines at a record pace, and its business unit is growing. What has disappeared is the ability to raise prices every year. At under six times trailing adjusted earnings and a free-cash-flow yield above 20%, the market is pricing a decline much steeper than the 2–5% a year the evidence supports. Buffett's 1991 letter is the right framework: a media business whose earnings "bob around" is worth around ten times earnings, not twenty-five — and Comcast trades at six. The risks are that the decline accelerates as fibre and wireless spread, and that the break-up leaves the remaining cable company with too much debt. The third-quarter results on 22 October are the next data point.

★ What to read in the 22 October results
LineWhat would be reassuringWhat would be a warning
Residential broadband net addsLosses near or modestly above last year's −91,000, as the CFO prepared investors for.Losses above ~200,000 in a seasonally soft quarter.
Broadband ARPUA decline no worse than Q2's −3.8%, with free mobile lines starting to convert into paid ones.A decline of 5% or more — price cuts deepening.
Wireless linesAnother 400,000+ added; a rising share of broadband homes on the bundle.A sharp slowdown once the free-line offer ends.
Connectivity EBITDA and marginA decline in the mid-single digits with cost cuts showing.Margin compression of more than 2 points.
Free cash flow and debt$3.5–4.5bn of quarterly free cash flow; net debt still falling.Capex rising faster than guided.
The separationFirst word on how debt and dividends will be split between NBCU and the connectivity company.A plan that leaves the connectivity company above ~3× leverage or cuts the combined dividend.

We would not change our view on one quarter. What matters is the direction over the next three or four: if broadband losses stay around 2% a year and revenue per customer stabilises in 2027 as management promises, Comcast is worth well above today's price. If losses double while prices keep falling, our pessimistic case — roughly today's price — becomes the central one, and the dividend becomes the whole return.

◆
Part
VII

The competition

Fibre, wireless, a rocket company — and a bigger cable rival

CompetitorArenaWhere Comcast standsThreat
AT&T, Verizon-Frontier, T-Mobile fibre JVsFibre broadbandAT&T: 38.6m fibre locations, +367k fibre customers in Q2 2026; Verizon closed Frontier (Jan 2026), ~30m fibre passings.Very high
T-Mobile, Verizon, AT&T (5G home internet)Fixed wireless>17m US connections; T-Mobile targets 15m; cheaper plans take the price-sensitive customer.High
SpaceX (Starlink)Satellite broadband and mobile~2.7m US subscribers (New Street); EchoStar and Grain spectrum purchases; mobile service planned. Comcast: "not meaningful to us now" but emerging.Medium, rising
Charter (Spectrum) + CoxCable peerClosed its $34.5bn Cox purchase on 20 Aug 2026 (~70m passings); partner with Comcast in mobile and Xumo; in talks with SpaceX.Indirect
Netflix, YouTube, Disney, AmazonStreaming and mediaPeacock (48m) is a sub-scale streamer that just broke even with the World Cup and NBA.High for media
Disney ExperiencesTheme parksGrew its US parks in the June quarter while Universal's parks EBITDA fell 5.1%.Medium

The pattern. For twenty years the competitor in a Comcast street was the phone company's slow DSL line. Today it may be a fibre line as fast as Comcast's, a 5G box at half the price, or a satellite dish — and in some streets all three. The cable plant remains the most widely available fast connection in its footprint, but the competition is now national and well-financed, and two of the competitors (AT&T and Verizon) sell mobile on their own networks, the bundle Comcast can only rent. The comparison on our board is Verizon — at once Comcast's mobile landlord and its fibre rival.

◆
Part
VIII

Management, ownership & capital allocation

A family-controlled company that bought its shares high and is breaking itself up low

Where the profit isPro forma 2025 adjusted EBITDA by segment, $bn (excluding Versant).Residential connectivity$26.4bnStays with ComcastBusiness services$5.7bnStays with ComcastTheme parks$3.0bnSpins off with NBCUStudios$1.0bnSpins off with NBCUMedia (incl. Peacock)$0.2bnSpins off with NBCUConnectivity is ~93% of segment profit before corporate costs. Sky goes with NBCU in 2027.Average price of Comcast's buybacks, $ (pre-Versant basis)$55$4.0bn2021$39$13.0bn2022$42$11.0bn2023$41$8.6bn2024$33$6.8bn2025$29$2.2bnH1 26today ≈ $23 (incl. Versant)~$45.6bn spent on ~1.16bn shares in 2021–H1 2026 at ~$39 on average; buybacks suspended from July 2026.Sources: Comcast 10-Ks 2021–2025, Q2 2026 10-Q; our arithmetic.
B
Brian Roberts · Chairman & co-CEO
Son of the founder; owns all 9.4m Class B shares, which carry a non-dilutable 33⅓% of the vote, plus ~31m Class A. 2025 pay $35.2m (381 times the median employee). Has given shares to family and charity but made no open-market purchase in the last year. Will stay involved in both companies after the split.
M
Mike Cavanagh · Co-CEO (since Jan 2026); to become CEO of NBCUniversal
2025 pay $71.8m, including a ~$40m promotion award. No open-market purchases.
M
Michael Angelakis · To become CEO of the remaining Comcast
Comcast's CFO from 2007 to 2015, returning as strategic adviser ahead of the 2027 separation.
Ownership — from the 2026 proxy, 13Fs and Form 4s
★ The Roberts family
33⅓% of the vote
Through the Class B shares — fixed regardless of how many Class A shares exist. NBCUniversal will copy the dual-class structure.
Insiders
No buying in a year
No officer or director bought a share in the open market as the stock fell to 14-year lows; sales were small and tied to option exercises.
★ Berkshire Hathaway
A small holding, 2004–2010
Confidential 13F amendments show Berkshire held up to 12m Comcast Class A Special shares (~$285m at most) between 2004 and 2010. Who chose them — Buffett or GEICO's Lou Simpson — is not disclosed.
Analyst consensus
34 buy · 24 hold · 3 sell
Mean target $27.23, range $18–36; KeyBanc moved to Underweight ($18) on 25 Sep 2026.
★ Five capital-allocation decisions
DecisionWhenOur read
Buy Sky2018~$39.4bn in cash after a bidding war; an $8.1bn goodwill write-down four years later. Now being spun off with NBCU.
Buy back ~$45.6bn of stock2021 – H1 2026~1.16bn shares at ~$39 on average (pre-Versant basis) — about 40% above today's equivalent price. Shares fell 27% since 2016, but the value given up is ~$18bn.
Reset broadband pricing2025Everyday pricing, a five-year guarantee, free mobile lines: slower customer losses, lower revenue per customer. Necessary, and costly.
Spin off Versant, then NBCU + SkyJan 2026 · mid-2027Separates a declining cable-channel business and a capital-hungry media group from the wire. Logical; it also hands the Roberts family control of two companies.
Freeze the dividend; suspend buybacksJan · Jul 2026After 17 raises, flat at $1.32; no buybacks until the split. Conservative — and a signal that the board expects less cash.

Integrity: no veto. Comcast's disclosures are thorough and its new segment reporting makes the economics clearer. Capital allocation: poor for a decade. The Sky purchase and the 2021–25 buybacks consumed some $85bn at prices that have not been justified; the board is now doing the sensible things — paying down debt, suspending buybacks, separating the businesses — after the price has fallen. Owner mentality: weak. Executive pay is high (say-on-pay won only ~58% support in June 2026), and no insider has bought shares at prices the company itself was paying $39 for. We score management and capital 4.

Buffett and cable. Berkshire never made Comcast a large holding, but it watched cable closely. Buffett described in his 2006 letter how cable and the internet were taking advertising and readers from the newspapers Berkshire owned — the same disruption that is now reaching cable itself. Confidential 13F amendments show Berkshire held between 5 million and 12 million Comcast Class A Special shares from 2004 to 2010, a holding worth a few hundred million dollars at most, and sold it. Which of Berkshire's managers chose it is not disclosed. The lesson he drew about media in 1991 — that businesses which lose their franchise status deserve much lower multiples — is the lens for this report.

◆
Part
IX

The numbers

Three earnings figures, a spin-off in the middle, and a lot of cash

MetricValueRead
Revenue — FY2025 · TTM$123.7bn · ~$125bn◆ Pro forma (ex-Versant) 2025: $117.7bn, flat
Adjusted EBITDA — FY2025 pro forma · H1 2026 vs H1 2025$34.5bn · −6.8%▼ Broadband price reset, NBA costs
Adjusted EPS — 2024 · 2025 · TTM$4.33 · $4.31 · $3.79▼ Versant gone; investment period
GAAP EPS — FY2025 · TTM$5.39 · $3.09◆ 2025 includes a $9.4bn Hulu gain ($1.90/share)
Free cash flow — FY2025 · TTM · H1 2026 annualised$19.2bn · $17.8bn · $17.0bn◆ 2025 included a $2.0bn one-off tax benefit
Debt · cash (30 Jun 2026)$90.4bn · $7.7bn▲ Down from $98.9bn; ~2.5× pro forma EBITDA
Credit ratingsA3 review · S&P watch negative▼ Placed on review after the NBCU spin announcement
Shares (diluted)3,570m◆ −27% since 2016

Which earnings to use. Comcast's GAAP earnings for 2025 ($5.39 a share) include a $9.4bn gain on selling its Hulu stake to Disney; its adjusted earnings ($4.31) exclude that gain and the amortisation of acquired intangibles from the NBCU and Sky deals. In 2026 the comparison is further muddied by Versant, which was in last year's numbers and not this year's — it contributed about $3.2bn of EBITDA a year. On a like-for-like basis, Comcast's EBITDA fell about 7% in the first half of 2026.

The cash is the case. Whatever earnings measure is used, Comcast turns a large share into cash: free cash flow on Comcast's own definition (after capital spending and software) was $17.8bn over the last twelve months, about $5 a share, against a share price of $21.90. Even allowing for higher broadband capex in 2026 and the loss of Versant, owner earnings — free cash flow less stock pay, normalised — are around $3.60 a share.

★ Five things our own feed gets wrong about Comcast
What the feed saysValueWhat is true
DCF value$289.42 (+1,222%)Meaningless: a model that ignores debt and decline. We do not use it.
FY2025 adjusted EPS (consensus)$4.04Comcast reported $4.31 adjusted for 2025; the feed's figure appears stale.
Trailing P/E7.1×On GAAP earnings; on adjusted earnings, 5.8×. Either way, 2025's GAAP EPS was flattered by the Hulu gain.
Total debt, Dec 2025$110.4bnComcast's balance sheet shows $98.9bn of debt; the June 2026 figure ($90.4bn) matches.
Shares in 20165.09bnDiluted weighted average was 4.88bn; the reduction to 3.57bn is −27%, not −30%.
◆
Part
X

★ The dividend — 6%, covered three and a half times, and frozen

Safe in cash terms; the freeze is a signal, not a warning

Seventeen raises, then a freezeAnnual dividend per share, $ (adjusted for the Versant spin-off).0.14'09'10'11'120.39'13'14'15'160.63'17'18'19'201.00'21'22'23'241.32'251.32'26flatFree cash flow vs dividends paid, $bn3.2×20163.5×20173.7×20183.6×20193.2×20203.8×20212.7×20222.7×20233.2×20243.9×20253.6×TTMFree cash flowDividends paidFree cash flow on our feed's basis; Comcast's own 2025 figure ($19.2bn) included a $2.0bn one-off tax benefit.Sources: Comcast 10-Ks, releases; dividend history from paid dividends (×1.067 for the Versant spin).
TestValueReading
1 · Cover on free cash flow~3.6×Twelve months to June: $17.8bn of free cash flow against ~$4.9bn of dividends — a payout of ~27%.
2 · The trend of the cover2.7× – 3.9×Between 2.7× and 3.9× every year since 2016. The dividend has never been close to stretched.
3 · Funded by operations or by paper?operationsDividends and buybacks together were ~57% of free cash flow over twelve months; debt fell $8.5bn in H1 2026.
4 · Balance-sheet room~2.5× net debt/EBITDAA3 under review for downgrade (Moody's), CreditWatch negative (S&P) since the NBCU spin announcement; the debt split between the two companies is not yet known.
5 · What would force a cutthe split, not the cashThe cash covers the dividend easily. The risk is the separation: each company will set its own dividend, and the residual Comcast's share is undecided.
6 · The growth ratefrozenSeventeen consecutive raises (2009–2025), +$0.08 a year in 2020–25; flat at $1.32 in 2026.

The verdict on the dividend: safe in cash terms, uncertain in shape. A dividend that takes 27% of free cash flow is not at risk from the business; it is at risk from corporate decisions. The board froze it in January, suspended buybacks in July and will decide in the coming months how the dividend is divided between NBCUniversal and the remaining Comcast. Our expectation is that a shareholder holding both after mid-2027 receives at least what they receive today, because the cash supports it and both companies want investment-grade ratings and income investors. But the 17-year growth streak has ended. The comparison on our board is Verizon, whose higher yield takes about 55% of its free cash flow.

◆
Part
XI

★ Valuation — priced for a faster decline than the cash shows

Under 6 times adjusted earnings, about 6 times owner earnings

MeasureValueReading
Price · market value (19 Oct 2026)$21.90 · ~$78bnBack to 2011–12 prices; Versant shares (~$1.27 per Comcast share) were distributed in January.
P/E — TTM adjusted · 2026 consensus5.8× · 6.3×On $3.79 and $3.46.
EV / pro forma EBITDA~4.8×EV ~$160bn including ~$83bn of net debt.
Free cash flow yield (TTM · H1 annualised)~23% · ~22%Among the highest of any large US company.
Typical P/E, 2019–2024 (adjusted)9× – 20×Today's multiple is the lowest in the company's modern history.
Dividend yield6.0%Against a ~5.2% ten-year Treasury.
Three ways to count the earnings
Adjusted EPS, TTM
$3.79
Excludes acquisition amortisation and one-offs. 5.8×.
Owner earnings ◆
~$3.60
Normalised free cash flow (~$15bn after higher broadband capex and without Versant) less stock pay, on ~3.57bn shares. ~6.1×.
GAAP EPS, TTM
$3.09
After amortisation and investment marks. 7.1×.

What is it worth? We discounted owner earnings of about $3.60 a share at 10% for ten years. If they decline ~2% a year for five years as broadband customers and prices erode, then hold flat, ending at 8 times, Comcast is worth about $30. If the decline is much faster — ~6% a year, then ~4%, ending at 6 times, as fibre, wireless and satellite spread — about $20, close to today's price. If mobile, business services and the parks offset broadband and earnings grow ~2% a year, ending at 10 times, about $43.

At $21.90 the price sits about 27% below our central value and close to our pessimistic case — the market is pricing the fast decline. For a business we score 5 on its moat and 4 on management, a margin of safety is required, and this is one. Our advice: accumulate in thirds. Buy the first third now; the second after the third-quarter results on 22 October if broadband losses are no worse than guided; the third below about $20 (a 6.6% yield) or once the NBCU-and-Sky capital structure is published. This is a bet on a slow decline, paid at 6% a year while you wait — not on a revival.

A cross-check: the two companies after the split

A second way to value Comcast is to price the two companies it will become. These are rough figures — the debt split and Sky's allocation between the segments have not been published — and they are our estimates.

The connectivity company keeps domestic broadband, mobile and business services: roughly $29–30bn of EBITDA after Sky's broadband and a share of corporate costs move to NBCU. Charter, the closest pure cable company, has traded at about 5–6× EBITDA in 2026; at 5× the connectivity company is worth roughly $147bn before debt. NBCUniversal and Sky — the parks, studios, NBC, Peacock and Sky — produce about $5–6bn of EBITDA in a normal year, with the parks the most valuable part; at 8×, roughly $44bn. Together about $190bn, less ~$83bn of net debt and other claims, leaves about $107bn, or ~$30 a share — the same as our central value. At 4.5× and 6× instead, the answer is about $24, still above today's price.

The cross-check says the same thing as the cash-flow method: today's price assumes either a much faster decline in the cable business or a much worse outcome from the separation than the evidence supports. It also says where the risk lies. Almost all the value is in the connectivity company, so an owner of Comcast after 2027 is mainly an owner of a cable network — the NBCU shares are a bonus, not the thesis.

The price at our pessimistic case, our central value and the optimistic case
$21.90 price ≈ $20 case
$30 central
$43 · offsets work
$0$50
★ Accumulate in thirds; add below $20. The analysts' mean ($27.23) sits below our central value; our feed's DCF ($289) is not a valuation. → Interactive valuation on the company page
◆
Part
XII

Risks, lawsuits & controversies

Verified 20 October 2026 — competition, the second break-up, ratings and governance

Broadband losses and price cuts: penetration 47.9%; ARPU −3.8%Fibre and 5G home internet spreading; SpaceX buying spectrumNBCU + Sky spin (mid-2027): debt split and dividends undecidedMoody's A3 review for downgrade; S&P CreditWatch negativeTheme parks: Orlando attendance soft since June 2026NBA rights costs; Peacock profitability seasonalDual-class control; 58% say-on-pay support~$17bn of free cash flow; dividend ~27% of itRecord mobile line additions; business services +5%

The risk we rank first is acceleration. Comcast's customer losses have been steady at ~2% a year, and the business can absorb that for a long time. The danger is a step change: a fibre build reaching most of its footprint, 5G home internet improving, or a SpaceX mobile-and-broadband bundle, any of which would turn a slow melt into a fast one. Comcast has no partnership with SpaceX; Charter, its closest peer, has been in talks.

Second, the break-up. The planned spin of NBCUniversal and Sky needs board approval, tax rulings, regulatory clearance and financing, and the ratings agencies have put Comcast on watch until they see how the debt is divided. The remaining Comcast — a pure connectivity company — will be more exposed to broadband trends and will carry most of the debt unless NBCU takes a large share. The capital structure and dividend policy of each company are still to be announced.

Third, the courts — quiet. Comcast's 10-K and its second-quarter 10-Q report no material legal proceedings, only ordinary-course litigation not expected to affect its results. The main contingent obligation is a third party's interest in certain theme-park revenues that it can require NBCU to buy (carried at $1.1bn against an estimated formula value of $1.9bn at the end of 2025).

MatterStatus on 20 October 2026What is at stake
NBCUniversal + Sky separationAnnounced 29 Jun 2026; expected mid-2027; Comcast to keep up to 19.9% of NBCU for up to a year.Debt, dividends, ratings of both companies.
Credit ratingsMoody's A3 on review for downgrade; S&P CreditWatch negative (both 29–30 Jun 2026).Cost of debt.
Theme-park revenue interest (put)Carried $1.1bn vs ~$1.9bn formula value (Dec 2025).Up to ~$0.8bn more.
LitigationNo material proceedings disclosed (10-K 2025; Q2 2026 10-Q).Ordinary course.
Sky–ITV acquisitionUp to £1.6bn for ITV's channels and streaming; close expected H2 2027, subject to regulators.Sky's European scale.
◆ PART XIII · To our shareholders
The Letter ⓘ

I wrote in 1991 that newspapers, magazines and television stations had begun to resemble businesses more than franchises. Cable was one of the things that did that to them. Thirty-five years later, the cable wire is learning the same lesson: it is no longer the only fast road into the house, and a business that has lost its monopoly must earn its customers every month.

The business deserves its due. Comcast owns a network that would cost a fortune to rebuild, runs it well, and turns about seventeen billion dollars a year into free cash. Its customers are leaving, but slowly — about two in a hundred a year — and it is adding mobile customers faster than ever, which makes the ones who stay less likely to go. Its business-customer unit grows. Its parks, its studio and its broadcast network will become a separate company in 2027, which may serve both halves better.

Now the rub. Comcast cannot raise its prices any more; it is cutting them, and promising not to raise them for five years. Fibre and wireless competitors will keep coming, and one of them is backed by the richest man in the world. Management spent some forty-five billion dollars buying its own shares at around thirty-nine dollars before deciding the stock was worth buying no longer at twenty-three. And the Roberts family controls a third of the votes regardless of how the rest of us vote.

At twenty-two dollars you pay about six times what I would call owner earnings. On our central reckoning — earnings falling a little each year for five years — the business is worth about thirty. If the decline accelerates, about twenty, which is roughly the price today; if the bundle works, more than forty. The dividend, six per cent, takes barely a quarter of the cash. When the pessimistic case is the price, the odds are on the buyer's side.

So I would buy, in thirds. One now; one after the results on the twenty-second of October, if the customer losses are no worse than guided; one below twenty dollars or when the break-up's balance sheets are published. This is not a growth story and I would not pretend it is one. It is a large, slowly shrinking cash machine priced as if it were shrinking fast, paying you well to wait and see which is true.

— The Buffett Lens · Dividend Line Research · buying the toll road with three new roads beside it, at six times the tolls

▲The Bull Case
★★ Cash at a distressed price — ~$17bn of free cash flow (~23% yield); 5.8× TTM adjusted EPS; EV/EBITDA ~4.8×; the lowest multiples in Comcast's modern history. Our pessimistic value (~$20) is close to the price.
★ Slow decline, not collapse — residential broadband −2% a year; record 448k mobile lines in Q2 2026; business services +5% EBITDA at ~57% margins; Peacock profitable for the first time; debt down $8.5bn in H1 2026.
A covered 6% dividend — $1.32 takes ~27% of free cash flow, 2.7–3.9× covered every year since 2016; the NBCU + Sky spin may unlock value in both halves.
▼The Bear Case
★★ The wire has competitors — penetration 52.1% → 47.9% in nine quarters; broadband ARPU −3.8% and revenue −5.5% in Q2 2026; fibre (AT&T, Verizon-Frontier), >17m 5G home-internet users and SpaceX spectrum; CFO expects no improvement in Q3.
★ Capital allocation and control — Sky ($39.4bn, $8.1bn written off); ~$45.6bn of buybacks at ~$39; no insider buying; Roberts family 33⅓% of votes; pay with ~58% say-on-pay support.
Uncertainty to 2027 — NBCU + Sky spin with the debt split and dividends undecided; A3 on review, S&P watch negative; dividend frozen after 17 raises; ten-year total return −6% vs +319% for the S&P 500.
Accumulate in Thirds —
Add Below $20
A big, slowly melting cash machine priced as if it were melting fast. ★ At $21.90 — ~6× owner earnings, ~23% free-cash-flow yield — the price is ~27% below our central value (~$30) and near our pessimistic case, with a 6% dividend covered ~3.6×. Accumulate in thirds: one now, one after Q3 (22 Oct) if broadband is in line, one below $20. Watch customer losses, ARPU and the NBCU debt split.
⚡A 6% yield at six times cash earnings. Add the $20 price trigger to your Watchlist for the last third.
◆ The Buffett Lens · Dividend Line Research · As of 20 Oct 2026 · Price $21.90 (19 Oct close)
Found this useful? Share the X-Ray.
◆ End of the X-Ray

You've just read Comcast Corporation the way we read every company.

The terminal that produced these numbers is free to use: 30 years of statements drawn as flows, a screener built around moats, Buffett's Desk, and an earnings feed read through the same lens. Opening an account takes a minute. No card.

Free forever · No card · The X-Rays stay free to read
91
X-Rays published
Each one a dated record, never deleted.
30y
Of statements
Drawn as flows, not tables.
4
Markets covered
US · Canada · UK · Lisbon.
8
Buffett's questions
Answered for every company on the desk.
◆ Keep reading

More X-Rays from the same lens

Disclaimer: This is an editorial analysis for information and education, not investment advice, and not a recommendation to buy or sell any security. ⚠️ Price and market data are from our live data pull of 20 October 2026, in which the quote is the 19 October close; prices before 5 January 2026 are adjusted for the Versant distribution. Results, pro forma segment figures, customer numbers, debt, buybacks, dividends, pay, ownership and legal matters are from Comcast's Q3 2025–Q2 2026 releases, recast trending schedules, FY2025 10-K, Q1–Q2 2026 10-Qs, 2026 proxy and 8-Ks; Berkshire's past holdings from its amended 13F filings. Executives' remarks are as reported from earnings calls and conferences; competitors' figures are from their filings and press reports; Starlink subscriber estimates are third-party. Owner earnings and pro forma leverage are our estimates. ⚠️ Our values (~$20, ~$30, ~$43) are illustrative judgements on stated assumptions, not forecasts; third-quarter results due 22 October 2026 may change them. Buffett's words are quoted from Berkshire Hathaway's 1990, 1991 and 2011 letters. Do your own research and, where appropriate, consult a licensed professional before making any investment decision.
Dividend Line · X-Ray Analyses — written in the house methodology