Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Comcast Holdings Corp. (CCZ)

Company Dividend Discount ModelIndustry: BroadcastingSector: Communication Services

Valuation Snapshot

Stable Growth$83.90 - $149.95$111.67
Multi-Stage$86.98 - $95.18$91.00
Blended Fair Value$101.34
Current Price$62.54
Upside62.03%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.21%7.88%1.271.261.251.201.090.990.880.760.690.64
YoY Growth--1.01%0.53%4.61%9.47%10.84%11.43%16.27%10.84%6.73%8.12%
Dividend Yield--2.21%2.24%2.26%1.96%1.66%1.64%1.75%1.46%1.14%1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)22,608.00
(-) Cash Dividends Paid (M)6,086.00
(=) Cash Retained (M)16,522.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,521.602,826.001,695.60
Cash Retained (M)16,522.0016,522.0016,522.00
(-) Cash Required (M)-4,521.60-2,826.00-1,695.60
(=) Excess Retained (M)12,000.4013,696.0014,826.40
(/) Shares Outstanding (M)3,788.003,788.003,788.00
(=) Excess Retained per Share3.173.623.91
LTM Dividend per Share1.611.611.61
(+) Excess Retained per Share3.173.623.91
(=) Adjusted Dividend4.775.225.52
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate3.21%4.21%5.21%
Fair Value$83.90$111.67$149.95
Upside / Downside34.15%78.55%139.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)22,608.0023,559.0324,550.0725,582.8026,658.9827,780.4228,613.83
Payout Ratio26.92%39.54%52.15%64.77%77.38%90.00%92.50%
Projected Dividends (M)6,086.009,314.2412,803.3116,569.4420,629.7725,002.3826,467.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate3.21%4.21%5.21%
Year 1 PV (M)8,456.968,538.918,620.85
Year 2 PV (M)10,554.9610,760.4910,968.00
Year 3 PV (M)12,402.5012,766.5213,137.59
Year 4 PV (M)14,020.4814,571.8215,139.27
Year 5 PV (M)15,428.2616,190.3316,982.22
PV of Terminal Value (M)268,627.08281,895.77295,683.68
Equity Value (M)329,490.23344,723.83360,531.60
Shares Outstanding (M)3,788.003,788.003,788.00
Fair Value$86.98$91.00$95.18
Upside / Downside39.08%45.51%52.19%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%