On June 29, 2026, Comcast Corporation (Nasdaq: CMCSA) announced its intention to separate into two independent publicly traded companies through a tax-free spin-off of NBCUniversal and Sky. Comcast will remain the technology company — broadband, wireless, video, and business services on the largest converged network in the U.S. NBCUniversal will be the media company — Universal theme parks, Universal film and television studios, NBC and Telemundo networks, Peacock, Bravo, and Sky. Close is expected in approximately one year. The Baratelli Institute has published a full practitioner library on the transaction: a sum-of-the-parts valuation, a private-equity LBO model on the theme parks piece as a standalone, an IC memo, a deck, a press-release format, and both underlying Excel models. This page is the durable index into that library.
Six PDFs and two Excel models. All free. All linked from this page for durable citation and share.
The transaction is a tax-free spin-off under Section 355 of the Internal Revenue Code. Comcast shareholders will receive shares in both the continuing Comcast (the technology company) and NBCUniversal (the media company) as of the distribution date. The record date, exchange ratio, and pro-forma capital structure will be set closer to close, which management expects approximately one year from announcement. Comcast will retain up to a 19.9% ownership position in NBCUniversal for up to one year after the spin, which the company intends to monetize in a tax-efficient manner. Comcast has stated it will establish a strong investment-grade balance sheet for each business.
The critical thing for a practitioner reader to hold in mind is the sequencing. Comcast’s Versant separation — the earlier spin of most of Comcast’s legacy cable networks, other than the ones going with NBCU — already closed on January 2, 2026. This new June 29 announcement is a second, separate transaction. The Institute’s case study centers on this second separation. Table 1 lays out the announced facts, every line sourced to Comcast’s own June 29 press release or its June 29 investor deck.
| Table 1 — Announced separation facts | Detail | Source |
|---|---|---|
| Announcement date | June 29, 2026 | VERIFIED · Comcast press release, June 29, 2026, p. 1 |
| Structure | Tax-free spin-off of NBCUniversal (media) and Sky; Comcast retains the technology business — Residential Connectivity & Platforms and Business Services Connectivity | VERIFIED · Comcast press release, p. 1 |
| Assets going to NBCUniversal | Universal Theme Parks, Universal film and television studios, NBC and Telemundo networks, Peacock, Bravo, and Sky (European media) | VERIFIED · Comcast press release, p. 1 |
| Assets staying at Comcast | Xfinity broadband and wireless, video, Sky-branded connectivity in the UK/Italy, and Comcast Business enterprise + small-business connectivity | VERIFIED · Comcast press release, p. 1; 10-K 2025 segment definitions, pp. 4–5 |
| Comcast CEO | Michael Angelakis (former CFO) — joins immediately as Strategic Advisor, becomes CEO at close | VERIFIED · Comcast press release, p. 1 |
| NBCUniversal CEO | Mike Cavanagh (current Co-CEO of Comcast) | VERIFIED · Comcast press release, p. 1 |
| Brian Roberts role | Continues actively involved in the leadership of both companies | VERIFIED · Comcast press release, p. 1 |
| Expected timeline to close | Approximately one year — targeting mid-2027 subject to Board approval, tax opinions, regulatory approvals, and financing | VERIFIED · Comcast press release, p. 2 |
| Retained stake mechanic | Comcast retains up to 19.9% of NBCUniversal for up to one year post-spin, to be monetized in a tax-efficient manner | VERIFIED · Comcast press release, p. 2 |
| Balance-sheet posture | Comcast intends to establish a strong investment-grade balance sheet at each entity | VERIFIED · Comcast press release, p. 2 |
| Share structure | NBCUniversal will have the same dual-class share structure as Comcast | VERIFIED · Comcast press release, p. 2 |
| Advisors | Goldman Sachs and PJT Partners (financial); Davis Polk & Wardwell (legal) | VERIFIED · Comcast press release, p. 2 |
| Prior transaction context | Versant Media Group (legacy cable networks) already spun off on January 2, 2026 — a separate, prior tax-free distribution | VERIFIED · Comcast 10-K 2025, Note 16 & MD&A, pp. 3, 25 |
The Institute treats a live corporate event like this the way a working buy-side or corporate-development shop would treat it internally: publish an IC-format memo with a single-sentence recommendation, back it with a segment-level SOTP model, stress-test the highest-value discrete asset with a stand-alone LBO, and give the reader a deck they can pull slides from. Every deliverable is written to the Institute’s editorial north star — boardroom-quality analysis with Greg Abel as the second reader and CNBC at the next camera — and every one is free.
| Table 2 — What each deliverable is and how to use it | Format | Practitioner use |
|---|---|---|
| Combined Public Document | PDF (flagship) | The full narrative case — announcement facts, SOTP walk, segment overviews, the two-entity thesis, cross-links to the models. Read this first. |
| Separation Deck | PDF (presentation) | Boardroom / classroom / client-meeting version of the case. Slides pull cleanly for pitches, investment committee, and teaching. |
| IC Memo | Recommendation-first internal-memo format. Assumptions, risks, base/bear/bull, and the one-line committee ask. | |
| Institute Press Release | How a practitioner-facing publisher would rewrite the announcement for a professional audience. Useful as a citation format and a teaching example. | |
| SOTP Model — PDF | PDF snapshot | The sum-of-the-parts by segment on the combined entity, expressed as a static reference document. |
| SOTP Model — Excel | XLSX (live) | The live model. Toggle segment multiples, rebuild the sum, stress the residual stake mechanic. Open this to modify the case. |
| Universal Theme Parks LBO — PDF | PDF snapshot | The thought experiment on Universal Theme Parks as a stand-alone PE-owned asset. Capital structure, exit assumptions, sponsor return. |
| Universal Theme Parks LBO — Excel | XLSX (live) | Live LBO model. Toggle leverage, exit multiple, hold period, and re-run the MoM / IRR grid. |
Before any SOTP walk is credible, the reader needs the segment-level numbers as Comcast itself reports them. Table 3 pulls the six lines any practitioner needs to hold in mind on the day of the announcement, all sourced to the 2025 Form 10-K MD&A. Comcast’s segment map runs Connectivity & Platforms (two segments: Residential and Business Services) on the technology side, and Content & Experiences (three segments: Media, Studios, Theme Parks) on the media side. That is exactly the fault line the June 29 announcement follows.
| Table 3 — Comcast segment financials, FY 2025 (verified) | Revenue | Adj. EBITDA | Source |
|---|---|---|---|
| Technology — stays at Comcast | — | — | — |
| Residential Connectivity & Platforms | $70,704M | $26,653M | VERIFIED · 10-K 2025 MD&A, p. 39 |
| — of which Domestic broadband | $25,837M | — | VERIFIED · 10-K 2025 MD&A, p. 39 |
| — of which Domestic wireless | $4,967M | — | VERIFIED · 10-K 2025 MD&A, p. 39 |
| Business Services Connectivity | $10,237M | $5,725M | VERIFIED · 10-K 2025 MD&A, p. 40 |
| Media — goes to NBCUniversal | — | — | — |
| Media (NBC, Telemundo, Peacock; 44M Peacock paid subs) | $27,090M | $3,196M | VERIFIED · 10-K 2025 MD&A, pp. 41–42 |
| Studios (Universal Pictures, TV studios) | $11,286M | $1,099M | VERIFIED · 10-K 2025 MD&A, p. 41 |
| Theme Parks (Universal Destinations & Experiences) | $9,836M | $3,080M | VERIFIED · 10-K 2025 MD&A, p. 41 |
| Total Consolidated Comcast | $123,707M | $37,384M | VERIFIED · 10-K 2025 MD&A, p. 34 |
| Peacock paid subscribers (12/31/2025) | 44 million (up from 36M at 12/31/2024) | VERIFIED · 10-K 2025 MD&A, p. 42 | |
Table 3 is why the SOTP conversation exists. The Residential Connectivity segment alone runs a ~38% Adjusted EBITDA margin at scale ($26.7B on $70.7B). Business Services Connectivity runs a ~56% Adjusted EBITDA margin ($5.7B on $10.2B). Theme Parks — a business with entirely different economics, cyclicality, and investor base — runs a ~31% margin ($3.1B on $9.8B) and is coming off the May 2025 opening of Epic Universe. The Media segment is on the other side of the streaming-transition curve than the linear tape credits it for. Each of these belongs in a different multiple universe. The consolidated tape blends them.
The Institute’s SOTP model on Comcast is anchored on the segment-level Adjusted EBITDA table just walked, and it applies segment-appropriate multiples to each of the five reporting segments. Three findings dominate the model, and each of them is developed in full inside the linked SOTP PDF and Excel.
Finding one — the connectivity business is undervalued as a piece of the consolidated tape. Residential Connectivity + Business Services Connectivity together represent roughly $80.9B of revenue and $32.4B of Adjusted EBITDA in 2025 — a business the size and cash-generation profile of a top-tier U.S. broadband and business-services franchise. On the market’s consolidated Comcast multiple, that segment stack does not clear at a fair-value multiple relative to pure-play broadband and business-services peers. The market discounts it because it sits inside a conglomerate structure that includes media and film assets. The separation is the fix.
Finding two — the theme parks piece is a discrete asset with its own investor universe. Universal Destinations & Experiences is a globally scalable, cash-generative attraction platform. It has a natural buyer set (sovereign wealth, infrastructure-style capital, PE mega-funds, strategic media buyers) that will not typically own a conglomerate. The stand-alone theme parks LBO the Institute has built shows the segment can support a materially higher enterprise multiple than the consolidated Comcast tape assigns to it. That is the second dollar of the SOTP.
Finding three — the residual conglomerate discount is real and material. When you value each of the five reporting segments at a segment-appropriate multiple and add them up, the sum exceeds the market’s pre-announcement value of consolidated Comcast by a material amount. The gap between the sum and the consolidated tape is the operational definition of the conglomerate discount. It is what the June 29 separation is designed to close.
The separation creates a rare object — a stand-alone, publicly traded, IP-anchored media-and-parks company with a clean balance sheet and a well-known dual-class governance structure. That is exactly the kind of asset Berkshire Hathaway historically has been positioned to acquire outright. The Institute has published a full editorial companion piece — If We Ran Berkshire — Acquire NBCU — that applies the five Buffett filters to the newly independent NBCU, develops the platform thesis (Universal parks as the compounding core, IP library as the moat, Peacock as the reach layer), lays out a bolt-on candidate map, and walks a ten-year Berkshire capital-deployment glide path.
The editorial position is not neutral. The companion piece takes a stated view: if we ran Berkshire under Greg Abel, we would acquire NBCUniversal outright at the first credible window post-spin. The reasoning — that Berkshire’s cost of capital, Universal’s durable IP, and the two-generation ownership horizon uniquely match — is the same three-pillar Berkshire framing used across the Institute’s hypothetical-acquisition library. Practitioners who read this Comcast SOTP page should read the Berkshire companion next.
If you scrolled past the top, here they are again. Six PDFs and two Excel models. All free.