Company Valuation: EchoStar Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,277 1,387 4,497 6,552 31,292 27,149 - -
Change - -39.1% 224.33% 45.68% 377.61% -13.24% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 36,527 33,250 22,101
Change - -45.88% 1,959.58% 11.25% 96.64% -32.72% -8.97% -33.53%
P/E 32.5x 7.94x -2.64x -52x -2.16x 2.78x 6.13x 34.4x
PBR - - 0.23x 0.32x 5.45x 1.99x 1.18x 1.01x
PEG - 0x 0x 0.6x -0x -0x -0.1x -0.4x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 1.91x 2.02x 2.11x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.56x 2.47x 1.72x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 16.7x 16.9x 12.1x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 22.1x 21.8x 15.3x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 53.9x 18.7x 12.7x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 1.85% 5.34% 7.89%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 33.61 15.24 2.715
Distribution rate - - - - - - - -
Net sales 1 1,986 1,998 17,016 15,826 15,005 14,251 13,458 12,852
EBITDA 1 718.9 656 1,320 1,626 1,494 2,190 1,967 1,827
EBIT 1 217 189.6 -277.9 -304.1 -17,723 1,656 1,523 1,448
Net income 1 72.88 177.1 -1,702 -119.5 -14,497 10,447 5,313 758.1
Net Debt 1 -50.4 -181.7 20,320 21,056 22,996 9,378 6,101 -5,048
Reference price 2 26.35 16.68 16.57 22.90 108.70 93.46 93.46 93.46
Nbr of stocks (in thousands) 86,413 83,131 271,412 286,106 287,876 290,491 - -
Announcement Date 24/02/22 23/02/23 29/02/24 27/02/25 02/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2.78x2.56x16.68x-.--% 27.15B
7.91x1.37x4.97x5.59% 84.21B
-25.95x116.43x-51.91x-.--% 17.77B
-132.1x35.59x72.79x-.--% 10.61B
52.15x7.04x13.33x1.31% 5.01B
20.02x4.03x9.71x2.42% 3.64B
-5.8x3.1x5.9x-.--% 2.47B
-11.58x2.34x5.42x10.48% 2.3B
-19.06x5.02x32.32x - 1.58B
Average -12.40x 19.72x 12.13x 2.48% 17.19B
Weighted average by Cap. -5.54x 17.46x 5.82x 3.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ECHO Stock
  4. Valuation EchoStar Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!