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 29,098 - -
Change - -39.1% 224.33% 45.68% 377.61% -7.01% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 24,601 28,043 29,240
Change - -45.88% 1,959.58% 11.25% 96.64% -54.68% 13.99% 4.27%
P/E 32.5x 7.94x -2.64x -52x -2.16x 3.45x 7.88x 57.1x
PBR - - 0.23x 0.32x 5.45x 1.98x 1.79x 1.79x
PEG - 0x 0x 0.6x -0x -0x -0.1x -0.7x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 2.47x 2.2x 2.32x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.09x 2.12x 2.33x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 10.6x 13.4x 15.7x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 14.5x 17.3x 20.1x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 11.4x 10.9x 15.1x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 8.78% 9.14% 6.62%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 29 12.69 1.751
Distribution rate - - - - - - - -
Net sales 1 1,986 1,998 17,016 15,826 15,005 11,757 13,203 12,527
EBITDA 1 718.9 656 1,320 1,626 1,494 2,311 2,090 1,859
EBIT 1 217 189.6 -277.9 -304.1 -17,723 1,693 1,619 1,458
Net income 1 72.88 177.1 -1,702 -119.5 -14,497 10,523 4,113 583.4
Net Debt 1 -50.4 -181.7 20,320 21,056 22,996 -4,497 -1,055 141.8
Reference price 2 26.35 16.68 16.57 22.90 108.70 100.00 100.00 100.00
Nbr of stocks (in thousands) 86,413 83,131 271,412 286,106 287,876 290,978 - -
Announcement Date 2/24/22 2/23/23 2/29/24 2/27/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.45x2.09x10.64x-.--% 29.1B
491.26x38.27x76.88x - 1,889B
15.17x2.75x6.97x2.46% 180B
11.07x2.28x6.15x5% 149B
33.32x5.9x10.32x1.56% 139B
127.19x4.97x22.01x0.3% 126B
8.55x1.42x5.14x5.27% 89.34B
18.79x2.15x8.23x3.68% 72.03B
14.23x2.22x7.21x2.95% 65.87B
-19.08x1.41x4.76x3.47% 35.61B
Average 70.40x 6.35x 15.83x 2.75% 278B
Weighted average by Cap. 344.22x 27.06x 55.34x 2.82%

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