|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 99.80 USD | -1.67% |
|
+4.43% | -6.62% |
| 07-01 | PRESS DIGEST-Wall Street Journal - July 1 | RE |
| 07-01 | EchoStar's Dish DBS, wireless units file for prepackaged bankruptcy | RE |
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 | 29,416 | - | - |
| Change | - | -39.1% | 224.33% | 45.68% | 377.61% | -6% | - | - |
| Enterprise Value (EV) 1 | 2,227 | 1,205 | 24,817 | 27,608 | 54,288 | 52,793 | 53,189 | 29,416 |
| Change | - | -45.88% | 1,959.58% | 11.25% | 96.64% | -2.75% | 0.75% | -44.69% |
| P/E | 32.5x | 7.94x | -2.64x | -52x | -2.16x | 59.4x | 37.8x | 20.3x |
| PBR | - | - | 0.23x | 0.32x | 5.45x | 2.81x | 1.69x | - |
| PEG | - | 0x | 0x | 0.6x | -0x | -1x | 0.7x | 0.2x |
| Capitalization / Revenue | 1.15x | 0.69x | 0.26x | 0.41x | 2.09x | 2.03x | 2.09x | 2.21x |
| EV / Revenue | 1.12x | 0.6x | 1.46x | 1.74x | 3.62x | 3.64x | 3.78x | 2.21x |
| EV / EBITDA | 3.1x | 1.84x | 18.8x | 17x | 36.3x | 25.6x | 23.2x | 14.4x |
| EV / EBIT | 10.3x | 6.35x | -89.3x | -90.8x | -3.06x | 43.3x | 32.6x | 19.2x |
| EV / FCF | 11.5x | 5.91x | -37.1x | -94.5x | -51x | 287x | 53x | 16.1x |
| FCF Yield | 8.7% | 16.9% | -2.69% | -1.06% | -1.96% | 0.35% | 1.89% | 6.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.81 | 2.1 | -6.28 | -0.44 | -50.41 | 1.71 | 2.686 | 5.005 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,986 | 1,998 | 17,016 | 15,826 | 15,005 | 14,493 | 14,085 | 13,292 |
| EBITDA 1 | 718.9 | 656 | 1,320 | 1,626 | 1,494 | 2,061 | 2,293 | 2,039 |
| EBIT 1 | 217 | 189.6 | -277.9 | -304.1 | -17,723 | 1,220 | 1,630 | 1,531 |
| Net income 1 | 72.88 | 177.1 | -1,702 | -119.5 | -14,497 | 486.1 | 790 | 1,483 |
| Net Debt 1 | -50.4 | -181.7 | 20,320 | 21,056 | 22,996 | 23,377 | 23,773 | - |
| Reference price 2 | 26.35 | 16.68 | 16.57 | 22.90 | 108.70 | 101.50 | 101.50 | 101.50 |
| Nbr of stocks (in thousands) | 86,413 | 83,131 | 271,412 | 286,106 | 287,876 | 289,813 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 29/2/24 | 27/2/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.36x | 3.64x | 25.61x | -.--% | 29.42B | |
| 8.14x | 1.38x | 5.01x | 5.57% | 84.98B | |
| -56.56x | 160.11x | -103.31x | -.--% | 25.43B | |
| -211.55x | 33.61x | 67.39x | -.--% | 10.35B | |
| 48.79x | 8.05x | 14.69x | 1.15% | 5.68B | |
| 26.95x | 5.3x | 12.96x | 1.86% | 4.6B | |
| -27.69x | 2.68x | 6.21x | 6.13% | 3.92B | |
| -9.45x | 3.81x | 7.27x | -.--% | 3.41B | |
| -109.82x | 7.42x | 44.23x | - | 2.07B | |
| Average | -30.20x | 25.11x | 8.90x | 1.84% | 18.87B | |
| Weighted average by Cap. | -6.82x | 27.98x | -2.75x | 3.06% |
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
