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 28,192 - -
Change - -39.1% 224.33% 45.68% 377.61% -9.91% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 39,620 37,295 33,078
Change - -45.88% 1,959.58% 11.25% 96.64% -27.02% -5.87% -11.31%
P/E 32.5x 7.94x -2.64x -52x -2.16x 3.94x 7.37x 63.1x
PBR - - 0.23x 0.32x 5.45x 2.28x 1.95x 1.85x
PEG - 0x 0x 0.6x -0x -0x -0.2x -0.7x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 1.98x 2.1x 2.2x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.78x 2.78x 2.59x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 17.8x 19x 18.8x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 22.5x 25.2x 24x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 18.5x 14.5x 19.2x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 5.41% 6.88% 5.21%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 24.58 13.16 1.537
Distribution rate - - - - - - - -
Net sales 1 1,986 1,998 17,016 15,826 15,005 14,244 13,395 12,785
EBITDA 1 718.9 656 1,320 1,626 1,494 2,220 1,966 1,755
EBIT 1 217 189.6 -277.9 -304.1 -17,723 1,757 1,482 1,380
Net income 1 72.88 177.1 -1,702 -119.5 -14,497 8,206 4,304 514.5
Net Debt 1 -50.4 -181.7 20,320 21,056 22,996 11,428 9,103 4,886
Reference price 2 26.35 16.68 16.57 22.90 108.70 96.94 96.94 96.94
Nbr of stocks (in thousands) 86,413 83,131 271,412 286,106 287,876 290,816 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.94x2.78x17.85x-.--% 28.19B
606.87x37.06x73.98x - 1,830B
14.03x2.61x6.61x2.67% 166B
33.89x5.44x22.57x0.25% 162B
10.69x2.25x6.05x5.18% 144B
30.69x5.56x9.75x1.69% 129B
7.89x1.36x4.93x5.71% 82.45B
18.48x2.14x8.1x3.77% 71.3B
14.17x2.33x7.62x2.96% 68.56B
13.35x1.42x4.82x3.4% 36.74B
Average 75.40x 6.29x 16.23x 2.85% 271.83B
Weighted average by Cap. 414.68x 26.02x 53.13x 2.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EchoStar Corporation

Historical PBR trend

Valuation ratios - PBR - EchoStar Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EchoStar Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EchoStar Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - EchoStar Corporation
  1. Stock Market
  2. Stocks
  3. ECHO Stock
  4. Valuation EchoStar Corporation