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 27,056 - -
Change - -39.1% 224.33% 45.68% 377.61% -13.54% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 34,134 33,157 22,008
Change - -45.88% 1,959.58% 11.25% 96.64% -37.12% -2.86% -33.63%
P/E 32.5x 7.94x -2.64x -52x -2.16x 2.77x 5.34x 39x
PBR - - 0.23x 0.32x 5.45x 2.32x 1.47x 1.76x
PEG - 0x 0x 0.6x -0x -0x -0.1x -0.5x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 1.89x 1.98x 2.1x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.38x 2.43x 1.71x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 15.2x 16.5x 12.6x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 19.3x 22.2x 15.9x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 50.4x 18.7x 12.6x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 1.98% 5.35% 7.92%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 33.61 17.43 2.388
Distribution rate - - - - - - - -
Net sales 1 1,986 1,998 17,016 15,826 15,005 14,316 13,635 12,888
EBITDA 1 718.9 656 1,320 1,626 1,494 2,248 2,007 1,743
EBIT 1 217 189.6 -277.9 -304.1 -17,723 1,771 1,497 1,381
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 7,078 6,101 -5,048
Reference price 2 26.35 16.68 16.57 22.90 108.70 93.14 93.14 93.14
Nbr of stocks (in thousands) 86,413 83,131 271,412 286,106 287,876 290,491 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.73x2.36x15.02x-.--% 26.68B
8.36x1.41x5.12x5.25% 89.32B
-26.23x117.57x-52.42x-.--% 17.96B
-132.21x35.62x72.85x-.--% 10.62B
51.87x7.01x13.28x1.32% 4.98B
19.79x3.94x9.51x2.47% 3.59B
-5.95x3.14x5.99x-.--% 2.55B
-11.18x2.32x5.37x10.85% 2.24B
-19.35x5.13x33.05x - 1.61B
Average -12.46x 19.83x 11.97x 2.49% 17.73B
Weighted average by Cap. -5.00x 17.23x 5.46x 3.22%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!