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 25,906 - -
Change - -39.1% 224.33% 45.68% 377.61% -17.21% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 37,334 35,009 30,792
Change - -45.88% 1,959.58% 11.25% 96.64% -31.23% -6.23% -12.05%
P/E 32.5x 7.94x -2.64x -52x -2.16x 3.62x 7.39x 44.9x
PBR - - 0.23x 0.32x 5.45x 1.88x 1.21x 1.08x
PEG - 0x 0x 0.6x -0x -0x -0.1x -0.5x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 1.82x 1.93x 2.03x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.62x 2.61x 2.41x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 16.8x 17.8x 17.5x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 22.4x 23.6x 22.3x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 17.4x 13.7x 17.9x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 5.74% 7.33% 5.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 24.58 12.05 1.986
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 1,664 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 89.08 89.08 89.08
Nbr of stocks (in thousands) 86,413 83,131 271,412 286,106 287,876 290,816 - -
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.($)
3.62x2.62x16.82x-.--% 25.91B
629.22x40.91x83.64x - 2,003B
13.38x2.54x6.41x2.83% 157B
32.34x5.3x22x0.26% 155B
10.45x2.22x5.99x5.3% 141B
29.45x5.36x9.39x1.76% 124B
7.72x1.35x4.87x5.83% 80.52B
18.73x2.16x8.17x3.72% 72.57B
14.32x2.34x7.68x2.93% 69.58B
13.19x1.41x4.8x3.44% 36.4B
Average 77.24x 6.62x 16.98x 2.9% 286.55B
Weighted average by Cap. 445.30x 29.55x 61.45x 2.92%

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