September 26, 2022

sopres silver

The finest in business

5 Causes The Market Is Lifeless Improper About Comcast Inventory (NASDAQ:CMCSA)

5 Causes The Market Is Lifeless Improper About Comcast Inventory (NASDAQ:CMCSA)

Table of Contents

5 Causes The Market Is Lifeless Improper About Comcast Inventory (NASDAQ:CMCSA)

Mike_Kiev/iStock through Getty Photos

Client inflation got here in at 8.5% YOY and +0% month over month, higher than the 8.7% economists anticipated.


Bureau of Labor Statistics

That is nice information as a result of the Cleveland Fed was anticipating 8.8% YOY worth good points and Analysis Associates 9.4%.

Nonetheless, we’re not out of the woods but, as a result of core inflation continues to be excessive at 5.9%, and the Fed has made it clear that it isn’t performed mountaineering by an extended shot.


CME Group

The bond market is now pricing in a terminal Fed funds price of three.5% in February, adopted by one reduce in Might of 2023.

The market is reacting with reduction and pleasure, which is comprehensible. Nonetheless, I ought to level out that the Fed’s long-term plans are for a impartial price of two.5%, which is 0.25% increased than it’s now.

The excellent news is that the Fed’s chance of reaching a delicate touchdown and avoiding recession has elevated a bit.

The unhealthy information is that the bond market continues to be satisfied {that a} delicate recession is probably going in 2023.

  • the 2-10 yield curve went from -49 foundation factors the day earlier than the report back to -38 foundation factors after the report
  • nonetheless probably the most inverted in 22 years

With earnings estimates nonetheless coming down on a weekly foundation, and shares now 5% traditionally overvalued, buyers have to be prepared for something.

Might the market fall one other 20% to 40%? If we get a recession that is doubtless.


Day by day Shot

Traditionally talking the final third of a bear market is the worst, producing 60% of the overall decline.

Then again, an estimated $2.6 trillion in extra financial savings and the most well liked job market in over 50 years may permit us to keep away from a recession completely if inflation retains coming down at a gentle price.

What’s the market more likely to do subsequent? That is anybody’s guess however here is what’s essential so that you can keep in mind.

It is all the time and perpetually a market of shares, not a inventory market. Blue-chip cut price searching alternatives are nonetheless out there even when the market trades sideways for the following yr and does not present us with new terrifying/wonderful lows. If you already know the place to look.

Let me present you why Comcast (NASDAQ:CMCSA), one in all my favourite fast-growth dividend blue-chip concepts proper now, is not only a good purchase. It is a table-pounding Buffett-style “fats pitch” Extremely Worth purchase.

Comcast’s P/E Is The Lowest It is Been In 18 Years


FAST Graphs, FactSet

There are 5 explanation why it is actually one of the best time in 18 years to purchase Comcast, at at this time’s 7.1X cash-adjusted P/E, valuations solely ever seen within the Nice Recession and Pandemic crash.

Cause One: Comcast’s Earnings Crash Is An Overreaction

  • Comcast Is Doubtlessly Set To Soar And Too Low-cost To Ignore

Right here is my deep dive look into Comcast from a month in the past. Here is what’s modified after earnings.

I really helpful CMCSA final on July sixth. Going into earnings, it was up 6% from that video.



It then fell over 10% on the “disappointing” earnings that weren’t that unhealthy.

  • which is the consensus of our 48 professional panel
  • each analyst, score company, and the bond market
  • collectively this panel is aware of CMCSA higher than anybody apart from administration

Earnings Replace: Why Comcast Is not A Worth Lure

Comcast Inventory Deeply Undervalued as Market Misinterprets Zero Development…

Comcast’s second quarter was a blended bag, however the market has keyed in on one adverse determine: zero web broadband buyer additions in the course of the interval, with a lack of 10,000 web residential prospects. Very modest broadband progress is probably going right here to remain; we consider buyers are higher served specializing in the agency’s skill to generate robust money move regardless of lingering pandemic headwinds and to return that money to shareholders. Our $60 honest worth estimate is unchanged.

In my final video, within the threat part, I talked about how CMCSA’s subscriber base was anticipated to shrink within the coming years.

  • Higher income/account + buybacks + price chopping = how CMCSA was and nonetheless is predicted to ship double-digit progress within the long-term

CEO Brian Roberts outlined three causes for the drop-off in buyer progress: financial circumstances which have slowed shopper transfer charges, the reversal of pandemic-driven developments, and aggressive pressures together with mounted wi-fi. None of those is a revelation. Comcast once more insisted that buyer churn stays extraordinarily low, however that the general quantity and its share of latest buyer connections have dropped sharply. A part of this weak point displays the return of regular seasonal patterns-for the last decade by means of 2019, the second quarter was the weakest quarter for broadband buyer progress yearly, with a 10-year common of 185,000 web additions in what was a a lot much less mature enterprise than it’s at this time. With over 32 million broadband prospects, very small adjustments in shopper exercise can produce massive swings in Comcast’s quarterly buyer additions.” – Morningstar

CMCSA’s threat components that had been greater than priced into a really excessive margin of security stay, however at this time the margin of security is barely higher.

Roberts was additionally the newest cable government to largely dismiss the fixed-wireless menace, stating that wi-fi community capability is basically restricted. We agree. On its earnings name, T-Cellular declined to replace the variety of fixed-wireless prospects it believes it may serve (7 million-8 million by the center of this decade) regardless of including 560,000 prospects in the course of the quarter. It stated it will not tackle prospects it may’t serve properly. We additionally consider that T-Cellular and its friends will not threat degrading the service offered to their core wi-fi cellphone prospects so as to add a comparatively small quantity of broadband income.” – Morningstar

The most important menace to CMCSA’s core enterprise is popping out to not be as massive a menace as beforehand anticipated, that is a very good factor, regardless of what the inventory worth may need you consider.

Earnings Name Highlights

We grew second quarter consolidated income by 5%, adjusted EBITDA by 10%, and adjusted EPS by 20%.” – CEO, Q2 convention name

CMCSA’s backside line outcomes had been unbelievable.

Whereas we have added almost 800,000 broadband subscribers prior to now 12 months, extra just lately, that tempo has slowed, and we posted flat broadband subscriber additions within the second quarter. – CEO, Q2 convention name

Flat progress in Q2 however nonetheless modest progress in broadband subscribers over the previous yr.

Turning to capital allocation, we repurchased $3 billion value of our shares within the quarter. As well as, dividend funds totaled $1.2 billion for a complete return of capital within the second quarter of $4.2 billion. We ended the quarter with web leverage at 2.3 occasions according to our expectations for leverage to stay round 2.4 occasions going ahead.” – CFO, Q2 convention name

Comcast purchased again almost 2% of its shares in Q2 at a number of the finest valuations within the firm’s historical past.

  • Analysts anticipate $12.3 billion in buybacks this yr.
  • and $84 billion by means of 2027
  • CMCSA is on monitor to realize that

Cause Two: Comcast Is The Full Dividend Development Blue-Chip Package deal

Here is the underside line up entrance on Comcast after earnings.

Causes To Doubtlessly Purchase CMCSA At present

  • 86% high quality low-risk 12/13 Tremendous SWAN telecom
  • 145th highest high quality firm on the Grasp Record (71st percentile)
  • 93% dividend security rating
  • 14-year dividend progress streak (yearly because it started paying one)
  • 2.8% very secure yield
  • 0.5% common recession dividend reduce threat
  • 1.35% extreme recession dividend reduce threat
  • 40% conservatively undervalued (potential Extremely Worth Purchase)
  • Honest Worth: $63.43 (16.8X earnings)
  • 10.1X ahead earnings vs. 17.5X to 18.0X historic
  • 7.1X cash-adjusted earnings = anti-bubble blue-chip priced for -4.8% progress
  • A- secure outlook credit standing = 2.5% 30-year chapter threat
  • sixtieth trade percentile threat administration consensus = above-average
  • 8% to fifteen% margin-of-error progress consensus vary (12% to twenty% CAGR final time)
  • 12.5% CAGR median progress consensus (Vs. 13.7% final time) = 0.57 PEG = progress at a beautiful worth
  • 5-year consensus whole return potential: 25% to 26% CAGR (25% to 27% final time)
  • base-case 5-year consensus return potential: 26% CAGR (5X greater than the S&P consensus)
  • consensus 12-month whole return forecast: 30% (vs. 35% final time)
  • Essentially Justified 12-Month Returns: 69% (Vs. 63% final time)

CMCSA Lengthy-Time period Development Outlook Is Intact

Metric 2021 Development Consensus 2022 Development Consensus 2023 Development Consensus 2024 Development Consensus 2025 Development Consensus 2026 Development Consensus

2027 Development Consensus

Gross sales 12% 9% 0% 3% 2% 4% 1%
Dividend 9% 8% (Official) 7% 9% 6% 1% 9%
EPS 24% 11% 8% 12% 13% 20% 18%
Working Money Move 17% -2% 8% 9% 16% 28% 27%
Free Money Move 28% -11% 9% 10% 16% 28% 26%
EBITDA 12% 11% 2% 5% NA NA NA
EBIT (working revenue) 17% 15% 3% 7% NA NA NA

(Supply: FAST Graphs, FactSet)

Does this appear like a dying firm? A worth lure? An organization on its solution to zero? An organization that needs to be buying and selling at 7.1X cash-adjusted earnings?

It is actually one of the best time in 18 years to purchase Comcast, on par with the Pandemic lows and the depths of the Nice Recession.

The Final Time Comcast Was This Low-cost… This Occurred


Portfolio Visualizer Premium

Traditionally when CMCSA is that this undervalued, it delivered Buffett-like returns over the following 1 to fifteen years.

  • as much as 9X over the following seven years
  • as much as 14X over the following 10 years
  • as much as 10X over the following 15 years

CMCSA 2024 Consensus Complete Return Potential


(Supply: FAST Graphs, FactSet)


(Supply: FAST Graphs, FactSet)

If CMCSA grows as analysts anticipate by 2024 and returns to historic mid-range honest worth, it may ship 108% whole returns or 36% yearly.

  • 4X the S&P 500 consensus
  • Buffett and Joel Greenblatt-like returns from an anti-bubble blue-chip cut price hiding in plain sight

Now examine it to the S&P 500 consensus.

S&P 500 2024 Consensus Complete Return Potential


(Supply: FAST Graphs, FactSet)


(Supply: FAST Graphs, FactSet)

CMCSA 2027 Consensus Complete Return Potential


(Supply: FAST Graphs, FactSet)


(Supply: FAST Graphs, FactSet)

By 2027 if CMCSA grows as anticipated and returns to historic mid-range honest worth, it may ship 242% whole returns or 26% yearly.

  • 5X greater than the S&P 500 consensus
  • Buffett and Peter Lynch-like returns from an anti-bubble blue-chip cut price hiding in plain sight.

S&P 500 2027 Consensus Complete Return Potential

Yr Upside Potential By Finish of That Yr Consensus CAGR Return Potential By Finish of That Yr Chance-Weighted Return (Annualized)

Inflation And Danger-Adjusted Anticipated Returns

2027 47.21% 8.04% 6.03% 3.75%

(Supply: DK S&P 500 Valuation & Complete Return Potential Software)

CMCSA Lengthy-Time period Consensus Complete Return Potential

Funding Technique Yield LT Consensus Development LT Consensus Complete Return Potential Lengthy-Time period Danger-Adjusted Anticipated Return Lengthy-Time period Inflation And Danger-Adjusted Anticipated Returns Years To Double Your Inflation & Danger-Adjusted Wealth

10-Yr Inflation And Danger-Adjusted Anticipated Return

Comcast 2.8% 12.5% 15.3% 10.7% 8.5% 8.5 2.26
Dividend Aristocrats 2.5% 8.6% 11.0% 7.7% 5.5% 13.1 1.71
S&P 500 1.6% 8.5% 10.1% 7.1% 4.9% 14.8 1.61
Nasdaq 1.0% 14.3% 15.3% 10.7% 8.5% 8.5 2.25

(Sources: Morningstar, FactSet, Ycharts) – ignoring valuations that cancel out over 30+ years

  • analysts anticipate CMCSA to ship 15.3% long-term returns, just like what it is performed traditionally (17% common annual return since 1988)
  • greater than hottest funding methods such because the aristocrats and S&P 500
  • probably matching the Nasdaq’s returns with 3X increased yield on day one

A Dividend Development Blue-Chip You Can Belief


(Supply: Portfolio Visualizer Premium) particular dividends in a number of years, no cuts within the common dividend

(Supply: Portfolio Visualizer Premium) particular dividends in a number of years, no cuts within the common dividend

Portfolio 2008 Revenue Per $1000 Funding 2022 Revenue Per $1000 Funding Annual Revenue Development Beginning Yield

2022 Yield On Value

S&P 500 $19 $54 7.75% 1.9% 5.4%
Vanguard Excessive Dividend ETF $29 $92 8.60% 2.9% 9.2%
Nasdaq $3 $42 20.74% 0.3% 4.2%
Comcast $10 $224 24.87% 1.0% 22.4%

(Supply: Portfolio Visualizer Premium)

CMCSA’s revenue progress during the last 14 years has been an unbelievable 25% per yr, beating even the Nasdaq’s 21% and tripling the expansion price of VYM.

  • QQQM is the gold commonplace of fast-dividend progress ETFs
  • VIG is the gold commonplace of dividend progress ETFs
  • VYM and SCHD are the gold requirements of high-yield ETFs

Comcast Cumulative Dividends Since 2008: $1,000 Preliminary Funding

Metric S&P 500 Comcast
Complete Dividends $506 $1,104
Annualized Revenue Development Charge 7.75% 24.87%
Complete Revenue/Preliminary Funding 0.51 1.10
Inflation-Adjusted Revenue/Preliminary Funding 0.36 0.79
Extra Inflation-Adjusted Revenue Than The S&P 500 2.18

(Supply: Portfolio Visualizer Premium)

Comcast has repaid its preliminary funding 110% because it started paying a dividend in 2008, 79% adjusted for inflation. That is greater than 2X the actual revenue of the S&P 500.

What in regards to the future?

Comcast Consensus Future Revenue Development Forecast

Analyst Consensus Revenue Development Forecast Danger-Adjusted Anticipated Revenue Development Danger And Tax-Adjusted Anticipated Revenue Development

Danger, Inflation, And Tax Adjusted Revenue Development Consensus

30.9% 21.7% 18.4% 16.2%

(Supply: DK Analysis Terminal, FactSet)

Because of a a lot increased yield and related progress prospects, analysts anticipate 21% revenue progress from CMCSA sooner or later, which adjusted for the chance of it not rising as anticipated, inflation, and taxes are about 10.2% actual anticipated revenue progress.

Now examine that to what they anticipate from the S&P 500.

Time Body S&P Inflation-Adjusted Dividend Development S&P Inflation-Adjusted Earnings Development
1871-2021 1.6% 2.1%
1945-2021 2.4% 3.5%
1981-2021 (Trendy Falling Charge Period) 2.8% 3.8%
2008-2021 (Trendy Low Charge Period) 3.5% 6.2%
FactSet Future Consensus 2.0% 5.2%

(Sources: S&P, FactSet,

  • 1.7% CAGR inflation and tax-adjusted S&P 500 revenue progress
  • 5.8% CAGR is the historic inflation and tax adjusted revenue progress price for the S&P 500

What a few 60/40 retirement portfolio?

  • 0.5% consensus inflation, threat, and tax-adjusted revenue progress.

In different phrases, CMCSA is may generate 3X to 9X sooner actual revenue progress than the S&P 500 and as much as 32X sooner revenue progress than a 60/40.

  • and with a 1% increased yield from day one

Inflation-Adjusted Consensus Return Potential: $1,000 Preliminary Funding

Time Body (Years) 7.9% CAGR Inflation-Adjusted S&P Consensus 8.8% Inflation-Adjusted Aristocrat Consensus 13.1% CAGR Inflation-Adjusted CMCSA Consensus Distinction Between Inflation-Adjusted CMCSA Consensus And S&P Consensus
5 $1,461.18 $1,523.16 $1,848.97 $387.78
10 $2,135.06 $2,320.01 $3,418.68 $1,283.62
15 $3,119.71 $3,533.75 $6,321.02 $3,201.31
20 $4,558.47 $5,382.46 $11,687.35 $7,128.88
25 $6,660.75 $8,198.35 $21,609.51 $14,948.76
30 $9,732.58 $12,487.39 $39,955.26 $30,222.68

(Supply: DK Analysis Terminal, FactSet) – ignoring valuation

Even when CMCSA solely grows as anticipated for a decade, that is nonetheless a possible 3.4X inflation-adjusted return.

  • Ignoring its anti-bubble valuation completely

Time Body (Years) Ratio Aristocrats/S&P Consensus Ratio Inflation-Adjusted CMCSA Consensus vs. S&P consensus
5 1.04 1.27
10 1.09 1.60
15 1.13 2.03
20 1.18 2.56
25 1.23 3.24
30 1.28 4.11

(Supply: DK Analysis Terminal, FactSet)

Which is probably 60% greater than the S&P 500 and 47% greater than the dividend aristocrats

CMCSA Funding Choice Rating




(Supply: DK Automated Funding Choice Software)

For anybody snug with its threat profile, CMCSA is among the most cheap and prudent fast-growing dividend blue-chips you should purchase.

  • 40% low cost vs 4% market premium = 44% higher valuation
  • 2.8% yield vs. 1.6% yield (and a a lot safer yield at that)
  • probably 50% increased long-term return potential than S&P 500 extra time
  • 3X higher risk-adjusted anticipated return over the following 5 years
  • 2X the consensus dividends over the following 5 years

Cause Three: Comcast Is Nonetheless One Of The World’s Biggest Firms

There are lots of methods to measure security and high quality, and I consider just about all of them.

The Dividend Kings’ general high quality scores are primarily based on a 257-point mannequin that features:

  • Dividend security

  • Steadiness sheet energy

  • Credit score scores

  • Credit score default swap medium-term chapter threat information

  • Brief and long-term chapter threat

  • Accounting and company fraud threat

  • Profitability and enterprise mannequin

  • Development consensus estimates

  • Administration progress steering

  • Historic earnings progress charges

  • Historic money move progress charges

  • Historic dividend progress charges

  • Historic gross sales progress charges

  • Value of capital

  • GF Scores

  • Morningstar enterprise mannequin uncertainty rating

  • Lengthy-term risk-management scores from MSCI, Morningstar, FactSet, S&P, Reuters’/Refinitiv, and Simply Capital

  • Administration high quality

  • Dividend-friendly company tradition/revenue dependability

  • Lengthy-term whole returns (a Ben Graham signal of high quality)

  • Analyst consensus long-term return potential

It consists of over 1,000 elementary metrics, together with the 12 score businesses we use to evaluate elementary threat.

  • credit score and threat administration scores make up 41% of the DK security, and high quality mannequin

  • dividend/steadiness sheet/threat scores make up 82% of the DK security and high quality mannequin

How do we all know that our security and high quality mannequin works properly?

Throughout the two worst recessions in 75 years, our security mannequin 87% of blue-chip dividend cuts, the last word baptism by fireplace for any dividend security mannequin.

How does CMCSA rating on our complete security and high quality fashions?

CMCSA Dividend Security

Score Dividend Kings Security Rating (165 Level Security Mannequin) Approximate Dividend Lower Danger (Common Recession) Approximate Dividend Lower Danger In Pandemic Degree Recession
1 – unsafe 0% to twenty% over 4% 16+%
2- under common 21% to 40% over 2% 8% to 16%
3 – common 41% to 60% 2% 4% to eight%
4 – secure 61% to 80% 1% 2% to 4%
5- very secure 81% to 100% 0.5% 1% to 2%
CMCSA 93% 0.50% 1.40%
Danger Score Low-Danger (sixtieth trade percentile risk-management consensus) A- secure outlook credit standing 2.5% 30-year chapter threat 15% OR LESS Max Danger Cap Suggestion

Lengthy-Time period Dependability

Firm DK Lengthy-Time period Dependability Rating Interpretation Factors
Non-Reliable Firms 21% or under Poor Dependability 1
Low Dependability Firms 22% to 60% Beneath-Common Dependability 2
S&P 500/Trade Common 61% (61% to 70% vary) Common Dependability 3
Above-Common 71% to 80% Very Reliable 4
Very Good 81% or increased Distinctive Dependability 5
CMCSA 75% Very Reliable 4

General High quality

CMCSA Closing Rating Score
Security 91% 5/5 Very Protected
Enterprise Mannequin 90% 3/3 Broad and Steady Moat
Dependability 75% 4/5 Very Reliable
Complete 86% 12/13 Tremendous SWAN
Danger Score 4/5 Low-Danger
15% OR LESS Max Danger Cap Rec

10% Margin of Security For A Doubtlessly Good Purchase

  • high quality falls by 1% (not vital) to 86%
  • threat score upgraded to low from medium (sixtieth percentile threat administration consensus vs. 57th final time)

CMCSA is the 147th (down from 118th) highest high quality firm on the DK 500 Masterlist.

  • 71st percentile (down from 76th)

How vital is that this? The DK 500 Grasp Record is among the world’s finest watchlists, together with

  • each dividend aristocrat (S&P firms with 25+ yr dividend progress streaks)
  • each dividend champion (each firm, together with overseas, with 25+ yr dividend progress streaks)
  • each dividend king (each firm with 50+ yr dividend progress streaks)
  • each overseas aristocrat (each firm with 20+ yr dividend progress streaks)
  • Extremely SWANs (large moat aristocrats and future aristocrats)
  • 40 of the world’s finest progress shares

In different phrases, even among the many world’s finest firms, CMCSA is increased high quality than 71% of them. It is just like high quality to:

  • Walmart (WMT): Extremely SWAN dividend aristocrat
  • AbbVie (ABBV): Extremely SWAN dividend king
  • Nestle (OTCPK:NSRGY): Extremely SWAN international aristocrat
  • Coca-Cola (KO): Extremely SWAN dividend king

Why I Belief Comcast And So Can You

  • Comcast Is Doubtlessly Set To Soar And Too Low-cost To Ignore

See part two of this text for a deep dive into Comcast’s full funding thesis.

Quantitative Evaluation: The Math Backing Up The Funding Thesis

Ben Graham really helpful combining qualitative (the story) evaluation with quantitative evaluation wanting on the previous, current, and sure future.

CMCSA Credit score Rankings

Score Company Credit score Score 30-Yr Default/Chapter Danger Likelihood of Shedding 100% Of Your Funding 1 In
S&P A- Steady Outlook 2.50% 40.0
Fitch A- Steady Outlook 2.50% 40.0
Moody’s A3 (A- equal) Steady Outlook 2.50% 40.0
Consensus A- Steady Outlook 2.50% 40.0

(Supply: S&P, Fitch, Moody’s)

Score businesses estimate CMCSA’s elementary threat at 2.5%, or a 1 in 40 likelihood of shedding all of your cash over the following 30 years.

CMCSA Leverage Consensus Forecast

Yr Debt/EBITDA Web Debt/EBITDA (3.5 Or Much less Protected In accordance To Credit score Score Businesses)

Curiosity Protection (4+ Protected)

2021 2.73 2.48 4.86
2022 2.49 2.38 5.88
2023 2.48 2.35 6.00
2024 2.30 2.29 6.48
2025 2.17 2.23 6.80
2026 2.25 2.18 7.25
2027 2.13 2.23 7.63
Annualized Change -4.04% -1.74% 7.80%

(Supply: FactSet Analysis Terminal)

Leverage is coming down steadily whereas curiosity protection is rising quickly.

CMCSA Steadiness Sheet Consensus Forecast

Yr Complete Debt (Tens of millions) Money Web Debt (Tens of millions) Curiosity Value (Tens of millions) EBITDA (Tens of millions) Working Revenue (Tens of millions) Common Curiosity Charge
2021 $94,850 $8,711 $86,139 $4,281 $34,707 $20,817 4.51%
2022 $92,488 $4,159 $88,386 $3,938 $37,072 $23,160 4.26%
2023 $94,105 $4,375 $89,273 $3,980 $37,927 $23,869 4.23%
2024 $91,142 $5,169 $90,752 $3,916 $39,641 $25,368 4.30%
2025 $88,751 $6,124 $91,068 $3,868 $40,874 $26,299 4.36%
2026 $98,093 $4,718 $94,642 $4,004 $43,513 $29,019 4.08%
2027 $95,542 $12,711 $100,033 $3,959 $44,770 $30,217 4.14%
Annualized Development 0.12% 6.50% 2.52% -1.29% 4.33% 6.41% -1.41%

(Supply: FactSet Analysis Terminal)

CMCSA’s debt is predicted to stay secure at round $90 billion web, with money flows rising steadily over time.

The typical borrowing price can be anticipated to stay secure at round 4%.

CMCSA Bond Profile


(Supply: FactSet Analysis Terminal)


(Supply: FactSet Analysis Terminal)

  • $18.7 billion in liquidity
  • well-staggered bond maturities (no drawback refinancing maturing debt)
  • 97% unsecured bonds for max monetary flexibility
  • bond buyers are so assured in CMCSA’s long-term prospects they’re prepared to lend to it for 41 years at 4.6% (3% initially)
  • the typical borrowing price is 4.12%
  • 1.9% after the bond market’s 30-year inflation expectations
  • 1.9% actual borrowing prices vs. 9.1% money returns on invested capital

CMCSA Credit score Default SWAPs: Actual-Time Basic Danger Evaluation From The Bond Market


(Supply: FactSet Analysis Terminal)

Credit score default SWAPs are the insurance coverage insurance policies bond buyers take out towards default.

  • they signify real-time elementary threat evaluation from the “good cash” on Wall Road
  • CMCSA’s elementary threat has elevated modestly within the final six months
  • elementary threat has fallen a bit within the final month as the value has gone down
  • the bond market is pricing in a 3.0% 30-year default threat, which is in line with its credit score scores
  • 30-year default threat is down from 3.5% a month in the past
  • analysts, score businesses, and the bond market all agree
  • CMCSA’s thesis is undamaged
  • 38 analysts, 8 score businesses, and the bond market make up our CMCSA professional consensus
  • 46 professional consensus + the bond market monitoring CMCSA’s threat profile
  • how we monitor elementary threat in real-time
  • to make sure high-probability/low-risk funding suggestions

CMCSA Profitability: Wall Road’s Favourite High quality Proxy


(Supply: GuruFocus Premium)

CMCSA’s profitability is traditionally within the high 10% of friends.

CMCSA Trailing 12-Month Profitability Vs. Friends

Metric TTM Trade Percentile Main Telecom Firms suppliers Extra Worthwhile Than CMCSA (Out Of 405)
Gross Margins 67.34% 78.26 88
Working Margin 18.25% 73.8 106
Web Margin 11.54% 68.51 128
Return On Fairness 14.84% 66.49 136
Return On Belongings 5.12% 63.7 147
Returns On Invested Capital 6.51% 63.03 150
Return On Capital (Greenblatt) 42.04% 82.29 72
Return On Capital Employed 9.14% 58.51 168
Common 21.85% 69.32 124

(Supply: GuruFocus Premium)

Profitability has taken successful within the final yr however the return on capital continues to be within the high 18% of its friends.

CMCSA Revenue Margin Consensus Forecast

Yr FCF Margin EBITDA Margin EBIT (Working) Margin Web Margin Return On Capital Enlargement

Return On Capital Forecast

2021 14.7% 29.8% 17.9% 12.2% 1.25
2022 12.5% 30.4% 19.0% 11.4% TTM ROC 42.04%
2023 13.3% 30.9% 19.4% 12.3% Newest ROC 40.77%
2024 14.5% 31.4% 20.1% 12.8% 2027 ROC 52.46%
2025 14.8% 31.7% 20.4% 13.1% 2027 ROC 50.88%
2026 15.4% 32.5% 21.7% 14.2% Common 51.67%
2027 16.2% 33.1% 22.3% 14.9% Trade Median 14.44%
2028 NA NA NA NA CMCSA/Trade Median 3.58
Annualized Development 1.62% 1.74% 3.76% 3.42% Vs. S&P 3.54

(Supply: FactSet Analysis Terminal)

CMCSA’s margins are anticipated to steadily improver over time, with FCF margins rising to 16% by 2027.

Returns on capital are anticipated to develop by 25% over the following 5 years to 52%.

  • return on capital is Joel Greenblatt’s gold commonplace proxy for high quality and moatiness
  • annual pretax revenue/the cash it takes to run the enterprise
  • 40% annual returns for 21 years
  • one of many biggest buyers in historical past
  • S&P 500 ROC is 14.6%
  • the typical S&P funding takes about 7 years to pay for itself
  • CMCSA’s ROC is predicted to develop to 52%
  • funding payback 2 years
  • nearly 4X higher than the S&P and median trade friends


(Supply: GuruFocus Premium)

CMCSA’s ROC has been secure for 30 years, confirming its large and secure moat.

Cause 4: Sturdy Development Prospects Stay Pushed By Buybacks And Value Chopping

At 7.1X cash-adjusted earnings, CMCSA is priced for -2.8% progress. Here is what analysts anticipate now.

CMCSA Medium-Time period Development Consensus Forecast

Yr Gross sales Free Money Move EBITDA EBIT (Working Revenue) Web Revenue
2021 $116,385 $17,089 $34,707 $20,817 $14,159
2022 $121,804 $15,286 $37,072 $23,160 $13,932
2023 $122,741 $16,373 $37,927 $23,869 $15,092
2024 $126,164 $18,250 $39,641 $25,368 $16,128
2025 $128,936 $19,133 $40,874 $26,299 $16,912
2026 $133,939 $20,616 $43,513 $29,019 $19,075
2027 $135,376 $21,889 $44,770 $30,217 $20,151
Annualized Development 2.55% 4.21% 4.33% 6.41% 6.06%
Cumulative Subsequent 2022-2027 $768,960 $111,547 $243,797 $157,932 $101,290

(Supply: FactSet Analysis Terminal)

CMCSA is rising its high line at a modest 3% although its backside line is rising at mid-single digits.

$112 billion in whole free money move is predicted by means of 2027.

110% of web revenue transformed into free money move.

  • a wonderful money conversion ratio
  • confirming good administration, a really secure dividend, and minimal accounting fraud threat

CMCSA Dividend Development Consensus Forecast

Yr Dividend Consensus FCF/Share Consensus FCF Payout Ratio Retained (Publish-Dividend) Free Money Move Buyback Potential Debt Reimbursement Potential
2022 $1.08 $3.31 32.6% $9,841 5.84% 10.5%
2023 $1.16 $3.80 30.5% $11,650 6.92% 12.8%
2024 $1.26 $4.53 27.8% $14,431 8.57% 15.8%
2025 $1.34 $5.24 25.6% $17,211 10.22% 19.4%
2026 $1.43 $6.69 21.4% $23,212 13.78% 23.7%
2027 $1.61 $8.46 19.0% $30,229 17.95% 30.8%
Complete 2022 By 2027 $7.88 $32.03 24.6% $106,573.95 63.28% 116.93%
Annualized Charge 8.3% 20.6% -10.2% 25.2% 25.2% 24.1%

(Supply: FactSet Analysis Terminal)

70% is the security guideline for FCF payout ratios for telecoms, in response to score businesses.

CMCSA is predicted to develop the dividend at 8% yearly over the following 5 years (up from 6.5% within the final video).

Buybacks are anticipated to drive 21% FCF/share progress and scale back the payout ratio from a really secure 33% to a ridiculously secure 19% by 2027.

Publish dividend retained free money move by means of 2027 is predicted to be $107 billion, sufficient to repay 117% of present debt or purchase again as a lot as 63% of its inventory at present valuations.

CMCSA Buyback Consensus Forecast

Yr Consensus Buybacks ($ Tens of millions) % Of Shares (At Present Valuations) Market Cap
2022 $12,330 7.3% $168,409
2023 $12,408 7.4% $168,409
2024 $13,813 8.2% $168,409
2025 $13,933 8.3% $168,409
2026 $16,000 9.5% $168,409
2027 $16,000 9.5% $168,409
Complete 2022 by means of 2024 $84,484 50.2% $168,409
Annualized Charge 10.91% Common Annual Buybacks $14,081
1% Buyback Tax $845 Common Annual Buyback Tax $141

(Supply: FactSet Analysis Terminal)

Analysts anticipate CMCSA to purchase again $85 billion value of inventory within the subsequent six years, averaging $14 billion yearly.

  • at present valuations, probably as much as 11% of shares repurchased annually



For the final 19 years, CMCSA has averaged 2.3% annual web buybacks.

Time Body (Years) Web Buyback Charge Shares Remaining Web Shares Repurchased Every Share You Personal Is Price X Instances Extra (Not Together with Future Development And Dividends)
5 2.3% 89.02% 10.98% 1.12
10 2.3% 79.24% 20.76% 1.26
15 2.3% 70.54% 29.46% 1.42
20 2.3% 62.79% 37.21% 1.59
25 2.3% 55.89% 44.11% 1.79
30 2.3% 49.76% 50.24% 2.01

(Supply: DK Analysis Terminal, Ycharts)

If CMCSA continues its historic buyback price, it is going to probably repurchase 50% of its inventory within the subsequent 30 years.

  • doubling the intrinsic worth of your shares, not counting EPS or dividend progress

Time Body (Years) Web Buyback Charge Shares Remaining Web Shares Repurchased Every Share You Personal Is Price X Instances Extra (Not Together with Future Development And Dividends)
5 10.9% 56.12% 43.88% 1.78
10 10.9% 31.50% 68.50% 3.17
15 10.9% 17.68% 82.32% 5.66
20 10.9% 9.92% 90.08% 10.08
25 10.9% 5.57% 94.43% 17.96
30 10.9% 3.13% 96.87% 32.00

(Supply: DK Analysis Terminal, FactSet)

At present valuations, if CMCSA buys again inventory as aggressively as analysts anticipate, it may repurchase 97% of its inventory, growing the intrinsic worth of your shares by 32X, not counting EPS or dividend progress, over the following 30 years.

CMCSA Lengthy-Time period Development Outlook


(Supply: FactSet Analysis Terminal)

  • 9.0 to 12.5% progress consensus vary (4 sources)
  • the median consensus from all 38 analysts is 12.5%


FAST Graphs, FactSet Analysis


FAST Graphs, FactSet Analysis

  • Smoothing for outliers, historic analyst margins of error is 10% to the draw back and 15% to the upside
  • margin-of-error adjusted consensus progress vary: 8% to fifteen% CAGR
  • 70% statistical chance that CMCSA grows 8% to fifteen% over time


FAST Graphs, FactSet Analysis


FAST Graphs, FactSet Analysis


FAST Graphs, FactSet Analysis

CMCSA’s historic progress charges are low to mid-double-digits, and analysts assume it is going to develop at an identical price as the following eight years.

Cause 5: The Finest Valuation In 18 Years


(Supply: FAST Graphs, FactSet)


(Supply: FAST Graphs, FactSet)

Over statistically vital intervals, CMCSA has been valued by a whole bunch of thousands and thousands of revenue progress buyers at 17.5X earnings to 18.0X earnings outdoors of bear markets and bubbles.

  • 90% statistical chance the intrinsic worth is inside this vary

Metric Historic Honest Worth Multiples (14-Years) 2021 2022 2023 2024

12-Month Ahead Honest Worth

5-Yr Common Yield 2.00% $50.00 $54.00 $54.00 $63.00
13-Yr Median Yield 1.70% $58.82 $63.53 $63.53 $74.12
13-Yr Common Yield 1.51% $66.23 $71.52 $71.52 $83.44
Earnings 17.87 $57.72 $64.15 $69.69 $82.56
Common $57.62 $62.67 $63.91 $74.82 $63.43
Present Value $38.16

Low cost To Honest Worth

33.77% 39.11% 40.29% 49.00% 39.84%

Upside To Honest Worth (NOT Together with Dividends)

50.99% 64.22% 67.48% 96.07% 66.22% (69% together with dividend)
2022 EPS 2023 EPS 2021 Weighted EPS 2022 Weighted EPS 12-Month Ahead EPS 12-Month Common Honest Worth Ahead PE

Present Ahead PE

$3.59 $3.90 $1.38 $2.40 $3.78 16.8 10.1

I conservatively estimate CMCSA’s historic honest worth at 16.8X earnings; at this time, it trades at 10.1X.

  • 7.1X cash-adjusted earnings
  • 0.57 PEG
  • an anti-bubble, Buffett-style “fats pitch.”

Analyst Median 12-Month Value Goal

Morningstar Honest Worth Estimate

$48.69 (12.5 PE) $60.00 (15.9 PE)

Low cost To Value Goal (Not A Honest Worth Estimate)

Low cost To Honest Worth

21.63% 36.40%

Upside To Value Goal (Not Together with Dividend)

Upside To Honest Worth (Not Together with Dividend)

27.59% 57.23%

12-Month Median Complete Return Value (Together with Dividend)

Honest Worth + 12-Month Dividend

$49.77 $61.08

Low cost To Complete Value Goal (Not A Honest Worth Estimate)

Low cost To Honest Worth + 12-Month Dividend

23.33% 37.52%

Upside To Value Goal ( Together with Dividend)

Upside To Honest Worth + Dividend

30.42% 60.06%

Morningstar’s discounted money move mannequin agrees with outs that CMCSA is about 40% undervalued with large upside potential.

Analysts anticipate the P/E to increase to 12.5X inside 12 months, producing a 30% whole return.

  • A 69% whole return within the subsequent 12 months could be 100% justified by CMCSA’s fundamentals.

I do not advocate firms primarily based on 12-month forecasts however on the margin of security and whether or not or not it sufficiently compensates you for a corporation’s threat profile.

Margin Of Security Not 12-Month Value Targets Are How I Make Funding Choices.

Score Margin Of Security For Low-Danger 12/13 High quality Tremendous SWANs 2022 Honest Worth Value 2023 Honest Worth Value

12-Month Ahead Honest Worth

Doubtlessly Affordable Purchase 0% $62.67 $63.91 $63.43
Doubtlessly Good Purchase 10% $56.40 $57.52 $57.09
Doubtlessly Sturdy Purchase 20% $50.13 $51.13 $50.75
Doubtlessly Very Sturdy Purchase 30% $39.48 $44.74 $44.40
Doubtlessly Extremely-Worth Purchase 40% $37.60 $38.35 $38.06
Presently $38.16 39.11% 40.29% 39.84%
Upside To Honest Worth (Not Together with Dividends) 64.22% 67.48% 66.22%

CMCSA is a probably very robust purchase for anybody snug with its threat profile.

It is 10 cents away from being an Extremely Worth purchase.

I spherical up and contemplate it an Extremely Worth purchase.

Danger Profile: Why Comcast Is not Proper For Everybody

There aren’t any risk-free firms, and no firm is true for everybody. You must be snug with the basic threat profile.

What Might Trigger CMCSA’s Funding Thesis To Break

  • security falls to 40% or much less
  • steadiness sheet collapses (extremely unlikely, 2.5% chance in response to score businesses)
  • issues like 5-G web or satellite tv for pc web disrupt the core enterprise
  • progress outlook falls to lower than 5.2% for six years
  • CMCSA’s position in my portfolio is to ship long-term 8+% returns with minimal elementary threat
  • 8+% whole return requirement for defensive sectors (together with telecoms)
  • 10+% for non-defensive (cyclical) sectors – like industrials

How lengthy it takes for a corporation’s funding thesis to interrupt will depend on the standard of the corporate.

High quality

Years For The Thesis To Break Fully

Beneath-Common 1
Common 2
Above-Common 3
Blue-Chip 4
Tremendous SWAN 6
Extremely SWAN 7
100% High quality Firms (MSFT, LOW, and MA) 8

These are my rule of thumb for when to promote a inventory if the funding thesis has damaged. CMCSA is extremely unlikely to endure such catastrophic declines in fundamentals.

Danger Profile Abstract

  • regulatory threat (probably growing prices and lowering pricing energy)
  • disruption threat: T-mobile is investing closely into 5-G ultra-fast residence web, SpaceX and Amazon are investing in low-cost satellite tv for pc web
  • M&A execution threat
  • altering shopper tastes: cord-cutting
  • expertise retention threat within the tightest job market in 50 years
  • cyber-security threat: hackers and ransomware
  • foreign money threat: rising over time


(Supply: FactSet Analysis Terminal)

Analysts anticipate CMCSA’s subscriber base to shrink over time attributable to cord-cutting.

Cigarette volumes fall yearly, however income and EPS go up for MO, BTI and PM.

And that is why they’re nice dividend shares. Money move per share rising at 21% CAGR is what counts, not subscribers. Dividends aren’t paid out of subscribers however money move.

The typical income per person progress of 11.6% to $437 by 2025 is the important thing to CMCSA’s skill to develop on the price analysts anticipate.

There is no such thing as a assure that CMCSA can obtain this ARPU progress.

  • buybacks are a powerful progress booster however will face a headwind from falling subscribers over time

How can we quantify, monitor, and monitor such a fancy threat profile? By doing what massive establishments do.

Lengthy-Time period Danger Evaluation: How Giant Establishments Measure Complete Danger

  • see the chance part of this video to get an in-depth view (and hyperlink to 2 reviews) of how DK and massive establishments measure long-term threat administration by firms

CMCSA Lengthy-Time period Danger-Administration Consensus

Score Company Trade Percentile

Score Company Classification

MSCI 37 Metric Mannequin 68.0%

BBB Common, Optimistic Pattern

Morningstar/Sustainalytics 20 Metric Mannequin 99.0%

24.8/100 Medium Danger

Reuters’/Refinitiv 500+ Metric Mannequin 89.8% Good
S&P 1,000+ Metric Mannequin 40.0%

Beneath-Common, Steady Pattern

Simply Capital 19 Metric Mannequin 40.0%

Beneath-Common, Steady Pattern

FactSet 30.0%

Beneath-Common, Steady Pattern

Morningstar World Percentile (All 15,000 Rated Firms) 57.4% Very Good
Simply Capital World Percentile (All 954 Rated US Firms) 57.4% Common
Consensus 60.2%

Low Danger, Above-Common Danger-Administration, Steady Pattern

(Sources: MSCI, Morningstar, FactSet, S&P, Simply Capital, Reuters)

CMCSA’s Lengthy-Time period Danger Administration Is The 293rd Finest In The Grasp Record (forty first Percentile)

Classification Common Consensus LT Danger-Administration Trade Percentile

Danger-Administration Score

S&P World (SPGI) #1 Danger Administration In The Grasp Record 94 Distinctive
Sturdy ESG Shares 78

Good – Bordering On Very Good

International Dividend Shares 75 Good
Extremely SWANs 71 Good
Low Volatility Shares 68 Above-Common
Dividend Aristocrats 67 Above-Common
Dividend Kings 63 Above-Common
Grasp Record common 62 Above-Common
Hyper-Development shares 61 Above-Common
Month-to-month Dividend Shares 60 Above-Common
Comcast 60 Above-Common
Dividend Champions 57 Common

(Supply: DK Analysis Terminal)

CMCSA’s risk-management consensus is within the backside 41% of the world’s highest high quality firms and just like that of such different blue-chips as

  • Church & Dwight (CHD): Extremely SWAN dividend aristocrat
  • Polaris (PII): Extremely SWAN dividend champion
  • Altria (MO): Extremely SWAN dividend king
  • Sherwin-Williams (SHW): Extremely SWAN dividend aristocrat
  • Costco (COST): Extremely SWAN

The underside line is that each one firms have dangers, and Comcast is above-average at managing theirs.

How We Monitor CMCSA’s Danger Profile

  • 38 analysts
  • 3 credit standing businesses
  • 8 whole threat score businesses
  • 46 specialists who collectively know this enterprise higher than anybody apart from administration
  • and the bond marketplace for real-time elementary threat updates

When the details change, I modify my thoughts. What do you do, sir?” – John Maynard Keynes

There aren’t any sacred cows at iREIT or Dividend Kings. Wherever the basics lead, we all the time observe. That is the essence of disciplined monetary science, the mathematics behind retiring wealthy and staying wealthy in retirement.

Backside Line: It is The Finest Time In 18 Years To Purchase Comcast

Let me be clear; Tremendous SWAN standing does not imply a inventory cannot fall in a bear market.

  • Security and high quality have zero to do with short-term worth volatility

Fundamentals are all that decide security and high quality, and my suggestions.

  • over 30+ years, 97% of inventory returns are a perform of pure fundamentals, not luck
  • within the short-term, luck is extra highly effective than fundamentals
  • within the long-term, fundamentals are as highly effective as luck

Whereas I am unable to predict the market within the short-term, here is what I can let you know about CMCSA:

  • CMCSA is among the world’s most secure, most reliable, and highest high quality month-to-month paying blue-chips on earth
  • high 29% of the world’s finest firms
  • 2.8% very secure yield, rising 8% per yr
  • 15.3% CAGR long-term whole return potential, higher than the, aristocrats or S&P 500 and matching that of the Nasdaq.
  • 40% traditionally undervalued, a probably Extremely Worth Purchase
  • 7.1X cash-adjusted earnings = anti-bubble blue-chip = 0.57 PEG
  • nearly 250% consensus return potential over the following 5 years, 26% CAGR, 5X greater than the S&P 500
  • 3X higher risk-adjusted anticipated returns of the S&P 500 over the following 5 years.
  • 2X extra consensus revenue than the S&P 500 over the following 5 years

If we get a recession and shares fall lots additional, Comcast may also fall lots decrease.

Within the Nice Recession, it bottomed at a trailing P/E of 6.17, roughly half what it’s now. However do not forget that not each recession is a monetary disaster, and should you insist on solely shopping for the very backside of each inventory, you will by no means purchase any blue-chip.

Do not attempt to purchase on the backside and promote on the high. This cannot be performed – besides by liars.” – Barnard Baruch

At present Comcast has a decrease PEG than Amazon (AMZN)! This can be a blue-chip that is delivered 17% annual returns since 1972.


(Supply: investor presentation)

Comcast is among the biggest progress tales in historical past and one which’s been flying underneath the radar the whole time.

This telecom and leisure large has a confirmed monitor document of adapting and overcoming any and all challenges from rivals and the financial system.

Nobody in historical past has ever purchased Comcast at 7.1X cash-adjusted earnings and lived to remorse it, so long as they averted turning into a pressured vendor for emotional or monetary causes.

I am unable to let you know what the market will do within the subsequent yr and even precisely how briskly Comcast will develop. However I can say with 80% statistical certainty that anybody shopping for this fast-growing dividend progress blue-chip at one of the best valuation in 18 years is more likely to be very completely satisfied in 5+ years.

That is as a result of Comcast is a basic instance of how even after the market has taken off from its lows, you possibly can nonetheless earn Buffett-like returns from blue-chip bargains hiding in plain sight.