|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.46 USD | -2.87% |
|
-9.59% | -23.25% |
| 05:17pm | New Street Adjusts Price Target on EchoStar Corporation to $161 From $165, Maintains Buy Rating | MT |
| 03:26pm | AT&T wraps up purchase of EchoStar spectrum licenses for $23bn |  |
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 | 24,904 | - | - |
| Change | - | -39.1% | 224.33% | 45.68% | 377.61% | -20.42% | - | - |
| Enterprise Value (EV) 1 | 2,227 | 1,205 | 24,817 | 27,608 | 54,288 | 47,957 | 48,062 | 24,904 |
| Change | - | -45.88% | 1,959.58% | 11.25% | 96.64% | -11.66% | 0.22% | -48.18% |
| P/E | 32.5x | 7.94x | -2.64x | -52x | -2.16x | 59.9x | 34.6x | 23.1x |
| PBR | - | - | 0.23x | 0.32x | 5.45x | 2.85x | 1.91x | - |
| PEG | - | 0x | 0x | 0.6x | -0x | -1x | 0.5x | 0.5x |
| Capitalization / Revenue | 1.15x | 0.69x | 0.26x | 0.41x | 2.09x | 1.73x | 1.79x | 1.86x |
| EV / Revenue | 1.12x | 0.6x | 1.46x | 1.74x | 3.62x | 3.34x | 3.46x | 1.86x |
| EV / EBITDA | 3.1x | 1.84x | 18.8x | 17x | 36.3x | 21.4x | 21x | 12.5x |
| EV / EBIT | 10.3x | 6.35x | -89.3x | -90.8x | -3.06x | 36.4x | 32.4x | 17.7x |
| EV / FCF | 11.5x | 5.91x | -37.1x | -94.5x | -51x | 332x | 47.2x | 14.7x |
| FCF Yield | 8.7% | 16.9% | -2.69% | -1.06% | -1.96% | 0.3% | 2.12% | 6.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.81 | 2.1 | -6.28 | -0.44 | -50.41 | 1.435 | 2.482 | 3.727 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,986 | 1,998 | 17,016 | 15,826 | 15,005 | 14,378 | 13,893 | 13,375 |
| EBITDA 1 | 718.9 | 656 | 1,320 | 1,626 | 1,494 | 2,243 | 2,291 | 1,992 |
| EBIT 1 | 217 | 189.6 | -277.9 | -304.1 | -17,723 | 1,316 | 1,483 | 1,405 |
| Net income 1 | 72.88 | 177.1 | -1,702 | -119.5 | -14,497 | 441.1 | 800.7 | 1,165 |
| Net Debt 1 | -50.4 | -181.7 | 20,320 | 21,056 | 22,996 | 23,054 | 23,158 | - |
| Reference price 2 | 26.35 | 16.68 | 16.57 | 22.90 | 108.70 | 85.93 | 85.93 | 85.93 |
| Nbr of stocks (in thousands) | 86,413 | 83,131 | 271,412 | 286,106 | 287,876 | 289,813 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 2/29/24 A | 2/27/25 A | 3/2/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.88x | 3.34x | 21.38x | -.--% | 24.9B | |
| 8.07x | 1.38x | 5.02x | 5.46% | 85.84B | |
| -40.79x | 110.63x | -70.66x | -.--% | 16.89B | |
| -208x | 33.02x | 66.22x | -.--% | 10.18B | |
| 47.33x | 6.72x | 12.75x | 1.35% | 4.81B | |
| 22.49x | 4.39x | 10.81x | 2.22% | 3.76B | |
| -18.87x | 2.57x | 5.97x | 7.33% | 3.25B | |
| -7.07x | 3.35x | 6.38x | -.--% | 2.77B | |
| -98.68x | 7.2x | 44.88x | - | 1.98B | |
| Average | -26.18x | 19.18x | 11.42x | 2.05% | 17.16B | |
| Weighted average by Cap. | -3.80x | 16.11x | 4.35x | 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
- Stock Market
- Stocks
- ECHO Stock
- Valuation EchoStar Corporation
Select your edition
All financial news and data tailored to specific country editions
