Comcast Holdings Corp. (CCZ) Bundle
Get a concise, data-packed snapshot of Comcast Holdings Corp.'s exchangeable debenture (CCZ) trading at $62.3999 with a minute change of -$0.01 and intraday volume of 418 (last trade Fri Dec 19, 16:15 PST), then dive into the financials that matter: Q3 2025 revenue of $31.2 billion and net income of $3.332 billion (diluted EPS $0.90), Connectivity & Platforms Adjusted EBITDA margin up 90 bps to 41.4% and Business Services Connectivity at a 57.0% margin, Media Adjusted EBITDA surging 21.5% to $1.0 billion alongside Peacock's 16% revenue lift while Theme Parks revenue fell 5.2% and Adjusted EBITDA dropped 32.1% to $429 million; profitability shows EBIT at $5.5 billion (down 5.55%), net profit margin 13.1% and ROE 24.68%, balance-sheet signals include debt carried value of $99.1 billion with a conservative debt-to-equity of 0.06 but a current ratio of 0.88, valuation metrics feature a P/E of 9.1x and EV/EBITDA of 2.59x with market cap roughly $220 billion (share price ~$62.40 as of Dec 20, 2025), strong cash generation is evident in Q2 2025 free cash flow of $5.1 billion (+156.85%) and six-month operating cash flow of $16.1 billion, while risks like intense fiber competition, >99% U.S. revenue exposure, a 25% customer service turnover and a 4% year-over-year cable subscriber decline contrast with growth levers such as 701,000 wireless net additions in H1 2025, Peacock momentum, and the upcoming Epic Universe park opening in May 2025-keep reading for a line-by-line breakdown investors need to weigh.
Comcast Holdings Corp. (CCZ) - Revenue Analysis
Comcast Holdings Corp. (CCZ) trades as Comcast Holdings ZONES 2 Exchangeable Subor Debentures Exp 15 Nov 2029 on U.S. markets. The security currently quotes at 62.3999 USD, down 0.01 USD (-0.00%) from the previous close. Latest trade details: open 61.50 USD; intraday high 64.00 USD; intraday low 63.00 USD; intraday volume 418; latest trade time Friday, December 19, 16:15:00 PST.- Current price: 62.3999 USD (change -0.01 USD, -0.00%)
- Latest open: 61.50 USD
- Intraday high / low: 64.00 USD / 63.00 USD
- Intraday volume: 418
- Last trade time: Fri, Dec 19, 16:15:00 PST
- Top-line sensitivity: advertising and subscription revenue trends in NBCUniversal and Cable services.
- Exchangeable feature: potential convertibility into equity exposure affects valuation linkage to Comcast operating revenue growth.
- Macro exposure: consumer spending, ad market cyclicality, broadband subscriber trends, and international (Sky) performance.
- Interest-rate influence: debenture yields and credit spreads impact price independently of operating revenue.
| Metric | Value |
|---|---|
| Security | Comcast Holdings ZONES 2 Exchangeable Subor Debentures Exp 15 Nov 2029 (CCZ) |
| Price (USD) | 62.3999 |
| Change | -0.01 USD (-0.00%) |
| Open (USD) | 61.50 |
| Intraday High (USD) | 64.00 |
| Intraday Low (USD) | 63.00 |
| Intraday Volume | 418 |
| Last Trade Time | Friday, December 19, 16:15:00 PST |
| Year | Reported Revenue (approx.) | YoY Change |
|---|---|---|
| 2021 | ~103.6 billion USD | - |
| 2022 | ~116.4 billion USD | ~+12.4% |
| 2023 | ~116.4 billion USD | ~0.0% (stable vs. prior year) |
- Revenue stability in 2023 indicates matured core markets; growth catalysts include streaming monetization, advertising recovery, and broadband upsell opportunities.
- Margin implications: revenue mix shifts (higher ad/streaming vs. legacy pay-TV) affect operating margins and free cash flow available to service debentures.
- Convertible/exchangeable structure: prospective equity appreciation tied to Comcast operating performance can enhance total return for CCZ holders if conversion economics are favorable before Nov 15, 2029.
Comcast Holdings Corp. (CCZ): Profitability Metrics
Comcast Holdings Corp. (CCZ) reported strong top-line scale in Q3 2025 with mixed segment-level profitability trends that highlight cost discipline in connectivity and pressure in experience-driven businesses.- Q3 2025 revenue: $31.2 billion
- Net income: $3.332 billion
- Diluted EPS: $0.90
| Metric / Segment | Value | Notes |
|---|---|---|
| Consolidated Revenue (Q3 2025) | $31.2 billion | Company-wide topline |
| Net Income (Q3 2025) | $3.332 billion | Reported GAAP profit |
| Diluted EPS (Q3 2025) | $0.90 | Per-share earnings |
| Connectivity & Platforms - Adjusted EBITDA Margin | 41.4% (up 90 bps) | Improved expense management |
| Business Services Connectivity - Adjusted EBITDA Margin | 57.0% | Strong B2B profitability |
| Content & Experiences - Media Adjusted EBITDA | $1.0 billion (up 21.5%) | Driven by Peacock revenue growth |
| Peacock Revenue Growth | +16% | Key driver of Media EBITDA expansion |
| Theme Parks Revenue | Down 5.2% | Lower attendance; pre-opening costs |
| Theme Parks Adjusted EBITDA | $429 million (down 32.1%) | Significant margin pressure |
| Domestic Wireless Net Adds | +323,000 lines | Partially offsets broadband & video losses |
- Margin trajectory: Connectivity & Platforms margin expansion (+90 bps to 41.4%) underscores operational leverage and cost control in network and platform delivery.
- High-margin B2B: Business Services Connectivity at a 57.0% Adjusted EBITDA margin signals resilient pricing and scale in enterprise offerings.
- Streaming uplift: Media Adjusted EBITDA jumped 21.5% to $1.0 billion, with Peacock growing revenue 16%, improving content profitability despite broad industry content spend.
- Experience headwinds: Theme Parks saw revenue decline of 5.2% and Adjusted EBITDA fell 32.1% to $429 million due to attendance softness and pre-opening costs, weighing on consolidated margins.
- Subscriber dynamics: +323k domestic wireless lines partially offset declines in broadband and video, indicating wireless is a material growth and retention lever.
Comcast Holdings Corp. (CCZ) - Debt vs. Equity Structure
Comcast Holdings Corp. (CCZ) shows resilient profitability metrics amid variable quarterly operating performance. Key profit metrics and trends are summarized below.- Q3 2025 EBIT: $5.5 billion (down 5.55% year-over-year).
- 5-year EBIT range: high $6.7 billion (Q2 2023); low -$2.4 billion (Q3 2022).
- 3-year average EBIT: ~$5.8 billion; median EBIT in 2024: $5.8 billion.
- Net profit margin: 13.1% (Dec 2024) vs. 12.7% (Dec 2023).
- Return on assets (ROA): 6.1% (Dec 2024) vs. 5.8% (Dec 2023).
- Return on equity (ROE): 24.68% (latest reported), indicating strong returns to shareholders.
| Metric | Latest/Period | Prior/Comparison |
|---|---|---|
| EBIT (Q3 2025) | $5.5B | -5.55% YoY |
| 5-year EBIT High | $6.7B (Q2 2023) | |
| 5-year EBIT Low | -$2.4B (Q3 2022) | |
| 3-year Average EBIT | $5.8B | Median (2024): $5.8B |
| Net Profit Margin | 13.1% (Dec 2024) | 12.7% (Dec 2023) |
| Return on Assets (ROA) | 6.1% (Dec 2024) | 5.8% (Dec 2023) |
| Return on Equity (ROE) | 24.68% |
- Operating performance: steady multi-year EBIT around mid-$5B to $6B, with episodic volatility tied to one-time items and integration costs (e.g., 2022 write-downs contributing to negative EBIT).
- Margin and efficiency: gradual improvement in net margin and ROA suggests modest margin expansion and asset utilization gains through 2024.
- Shareholder returns: ROE near 25% reflects significant leverage and return generation relative to equity; investors should pair ROE with debt levels when assessing risk.
Comcast Holdings Corp. (CCZ) - Liquidity and Solvency
Comcast Holdings Corp. (CCZ) presents a capital structure and liquidity profile characterized by low leverage but some near-term liquidity stress. Key headline figures drive the assessment below.| Metric | Value | Comment |
|---|---|---|
| Carrying Value of Debt (9/30/2025) | $99.1 billion | Reported book debt |
| Estimated Fair Value of Debt | $91.7 billion | Market-adjusted estimate |
| Debt-to-Equity Ratio | 0.06 | Very conservative leverage |
| Current Ratio | 0.88 | Below 1.0 - potential short-term liquidity concern |
| Price-to-Earnings (P/E) | 9.1x | Down 22.9% from 11.7x (Dec 2023) |
| Rolling 3-Period Avg P/E | 16.5x | Historical average - implies relative undervaluation |
| EV / EBITDA | 2.59x | Low valuation multiple |
- Low leverage: Debt-to-equity of 0.06 signals a balance sheet that relies far more on equity than debt, reducing default and solvency risk.
- Debt fair-value gap: Carrying debt ($99.1B) vs. fair value ($91.7B) indicates market-implied discounts on outstanding obligations.
- Liquidity red flag: Current ratio of 0.88 is below the 1.0 benchmark, highlighting potential difficulty covering short-term liabilities with current assets.
- Valuation disconnect: Trailing P/E at 9.1x versus a 3-period average of 16.5x suggests shares may be undervalued relative to historical norms.
- Attractive EV/EBITDA: 2.59x is unusually low for a large-cap media/tech company, which could signal market pessimism or undervalued earnings power.
Comcast Holdings Corp. (CCZ) - Valuation Analysis
Comcast Holdings Corp. (CCZ) exhibits strengthening liquidity and solvency metrics through 2025, driven by robust operating performance, accelerating free cash flow, and meaningful shareholder distributions. Key cash flow milestones and capital return figures underscore improved coverage capacity for debt service, capital expenditures, and returns to equity holders.- Q2 2025 free cash flow: $5.1 billion (up 156.85% year-over-year).
- Q1 2025 free cash flow: $5.4 billion (up 19.4% year-over-year).
- Operating cash flow for six months ended June 30, 2025: $16.1 billion (up 28% year-over-year).
- Net cash from operating activities for nine months ended September 30, 2025: $24.802 billion.
- Free cash flow growth rate (December 2024): 19.5% vs. 2.5% in December 2023, signaling accelerating FCF momentum.
- Year-to-date 2025 capital returned to shareholders: $5.618 billion in share repurchases and $3.685 billion in dividends.
| Metric | Amount (USD) | Period / Change |
|---|---|---|
| Free Cash Flow (Q1 2025) | $5.4 billion | +19.4% YoY |
| Free Cash Flow (Q2 2025) | $5.1 billion | +156.85% YoY |
| Operating Cash Flow (6 months to 6/30/2025) | $16.1 billion | +28% YoY |
| Net Cash from Ops (9 months to 9/30/2025) | $24.802 billion | YTD total |
| Free Cash Flow Growth (Dec 2024) | 19.5% | vs. 2.5% Dec 2023 |
| Share Repurchases (YTD 2025) | $5.618 billion | Returned to shareholders |
| Dividends Paid (YTD 2025) | $3.685 billion | Paid to shareholders |
- Strong FCF generation (combined Q1+Q2 2025 ≈ $10.5B) provides coverage for capital expenditures, dividends, and buybacks while supporting deleveraging options.
- Operating cash flow growth of 28% over the first half of 2025 suggests improving core cash conversion and resilience to cyclical pressures.
- Net cash from operations of $24.802B through nine months (2025) creates a substantial buffer against near-term maturities and supports strategic investments.
- Material shareholder returns ($9.303B total YTD in buybacks + dividends) reflect confidence but require monitoring relative to balance sheet leverage and discretionary capex needs.
- With recurring quarterly FCF in the $5B+ range, Comcast can sustain a meaningful return of capital while servicing debt, but sustained elevated buybacks could limit net-debt reduction pace.
- Improving FCF growth (19.5% in Dec 2024) reduces refinancing risk and enhances leverage-adjusted valuation multiples, particularly when combined with operating cash flow expansion.
- Normalized FCF run-rate (using recent quarterly FCF levels) supports discounted cash flow scenarios with higher terminal value and lower implied WACC if leverage trends down.
- Credit metrics (interest coverage, net-debt-to-EBITDA) will be primary drivers for bond and equity risk premia-stronger operating cash flows and consistent FCF growth help compress credit spreads and equity valuation discount.
- Capital allocation consistency (dividends + repurchases) enhances shareholder yield but must be balanced against reinvestment for growth (broadband, streaming, infrastructure).
Comcast Holdings Corp. (CCZ) - Risk Factors
Valuation snapshot and implications:- P/E ratio: 9.1x (Dec 2024) vs 11.7x (Dec 2023) - lower multiple suggests the market values current earnings more cheaply than a year prior, which can signal undervaluation or earnings concerns.
- PEG ratio: -12.54 - a negative PEG typically reflects negative or unusual growth dynamics; when paired with a low P/E it can indicate the market is pricing in slower future growth, creating potential upside if growth normalizes.
- Price-to-book (P/B): 2.40x - investors pay roughly 2.4 times book value, indicating some premium to tangible equity but not extreme.
- EV/EBITDA: 2.59x - unusually low relative to peers and historical norms, often interpreted as potential undervaluation or operating/earnings concerns that compress enterprise valuation.
- Rolling 3-period average P/E: 16.5x - materially higher than the current P/E, supporting the view that current valuation may be depressed versus recent norm.
- Market capitalization and share price: ~ $220 billion market cap; share price $62.40 (as of Dec 20, 2025).
| Metric | Value | Date / Basis |
|---|---|---|
| P/E Ratio | 9.1x | Dec 2024 |
| P/E Ratio (prior year) | 11.7x | Dec 2023 |
| Rolling 3-period Avg P/E | 16.5x | Rolling average |
| PEG Ratio | -12.54 | Latest reported |
| Price-to-Book | 2.40x | Latest reported |
| EV/EBITDA | 2.59x | Latest reported |
| Market Capitalization | $220,000,000,000 | Approx., Dec 20, 2025 |
| Share Price | $62.40 | Dec 20, 2025 |
- Relative undervaluation signals: P/E (9.1x) vs rolling average (16.5x) and EV/EBITDA (2.59x) point toward market-implied discount; upside depends on restoring earnings growth and margin stability.
- Negative PEG (-12.54) cautions that growth expectations are weak/negative; investors must confirm whether this reflects transitory headwinds or structural slowdown.
- P/B of 2.40x shows a moderate premium to book - capital intensity and intangible assets (networks, content rights) justify some premium but not a full luxury multiple.
- Market cap and share price provide scale context: large-cap liquidity but valuation-sensitive to macro, ad revenue, and subscriber trends.
- Earnings volatility: A depressed P/E and negative PEG can reflect recent earnings shocks; if EBITDA or free cash flow weakens further, multiples could compress more.
- Growth uncertainty: Dependence on broadband penetration, streaming economics, and advertising cycles means forecast slips would validate the low multiples.
- Debt and leverage impact: Low EV/EBITDA could mask leverage risk - rising interest costs or refinancing needs would pressure valuation and equity returns.
- Regulatory and competitive risks: Spectrum, net neutrality, M&A approvals, and competition from fiber/streaming can alter revenue trajectory and justify the market discount.
- Accounting and non-recurring items: One-off charges, impairments, or unusual tax items can distort trailing P/E and EV/EBITDA; adjust for these when assessing true operating valuation.
Comcast Holdings Corp. (CCZ) - Growth Opportunities
- Risk: Intense competition from fiber and fixed wireless providers - potential market-share erosion.
- Risk: Heavy reliance on the U.S. market (over 99% of revenue) - exposure to domestic macroeconomic swings.
- Risk: Customer service challenges - 25% employee turnover and an ACSI score of 61 threaten retention and brand perception.
- Risk: Regulatory pressures and compliance costs - estimated at ~$1.0 billion annually impacting margins.
- Risk: Cord-cutting trend - cable subscribers down ~4% year-over-year, pressuring legacy video revenue.
- Risk: Execution risks tied to wireless conversion strategy - missteps could damp future revenue growth.
| Metric | Value / Trend | Implication |
|---|---|---|
| U.S. Revenue Concentration | >99% of total revenue | High country-specific exposure |
| Customer Service Indicators | Employee turnover 25%; ACSI score 61 | Retention & NPS headwinds; higher acquisition costs |
| Regulatory & Compliance Costs | ~$1.0 billion annually (estimated) | Margin pressure; reduced free cash flow |
| Cable Subscriber Trend | -4% YoY | Declining legacy revenue; need for service diversification |
| Wireless Conversion | Execution-dependent; multi-year rollout | Significant upside if successful; material execution risk |
- Direct growth levers:
- Scale fiber and fixed wireless to recoup cord-cutting losses.
- Monetize broadband via tiered services, managed Wi‑Fi, and B2B network solutions.
- Cross-sell bundled services (broadband + wireless + streaming) to raise ARPU.
- Operational improvements:
- Reduce churn by addressing customer service: target ACSI improvement and lower turnover below 20%.
- Invest in automation and self-service to lower support costs and improve retention.
- Financial & capital allocation:
- Prioritize high-return fiber builds and wireless investments while monitoring ~$1B/year regulatory cost headwind.
- Consider targeted M&A to accelerate fixed wireless/fiber footprint and 5G capabilities.
| Area | Short-Term Action | Targeted Outcome |
|---|---|---|
| Fiber & Fixed Wireless | Accelerate builds in high-ARPU markets | Recover market share; offset -4% cable decline |
| Wireless Conversion | Phased roll-out with pilot regions and KPI gates | Mitigate execution risk; demonstrate revenue lift |
| Customer Service | Employee retention programs; improved CS tooling | Lower churn; improved ACSI score |
| Regulatory | Proactive compliance investment; advocacy | Stabilize ~$1B regulatory cost impact |
- Key performance indicators to monitor:
- Quarterly broadband net additions and fiber build miles.
- Wireless ARPU and post-conversion gross adds.
- Churn rate, ACSI score movement, and employee turnover percentage.
- Annual regulatory and compliance expense trend vs. the ~$1B baseline.

Comcast Holdings Corp. (CCZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.