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 25,217 - -
Change - -39.1% 224.33% 45.68% 377.61% -19.41% - -
Enterprise Value (EV) 1 2,227 1,205 24,817 27,608 54,288 34,892 41,883 25,217
Change - -45.88% 1,959.58% 11.25% 96.64% -35.73% 20.04% -39.79%
P/E 32.5x 7.94x -2.64x -52x -2.16x 2.42x 4.98x 34.3x
PBR - - 0.23x 0.32x 5.45x 1.85x 1.16x 1.16x
PEG - 0x 0x 0.6x -0x -0x -0.1x -0.4x
Capitalization / Revenue 1.15x 0.69x 0.26x 0.41x 2.09x 1.76x 1.84x 1.93x
EV / Revenue 1.12x 0.6x 1.46x 1.74x 3.62x 2.43x 3.05x 1.93x
EV / EBITDA 3.1x 1.84x 18.8x 17x 36.3x 16.5x 21.3x 15.5x
EV / EBIT 10.3x 6.35x -89.3x -90.8x -3.06x 26.3x 29.6x 19.8x
EV / FCF 11.5x 5.91x -37.1x -94.5x -51x 51.5x 23.6x 14.5x
FCF Yield 8.7% 16.9% -2.69% -1.06% -1.96% 1.94% 4.24% 6.91%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.81 2.1 -6.28 -0.44 -50.41 35.9 17.43 2.532
Distribution rate - - - - - - - -
Net sales 1 1,986 1,998 17,016 15,826 15,005 14,330 13,711 13,096
EBITDA 1 718.9 656 1,320 1,626 1,494 2,121 1,963 1,625
EBIT 1 217 189.6 -277.9 -304.1 -17,723 1,325 1,416 1,276
Net income 1 72.88 177.1 -1,702 -119.5 -14,497 10,511 5,313 792.3
Net Debt 1 -50.4 -181.7 20,320 21,056 22,996 9,674 16,666 -
Reference price 2 26.35 16.68 16.57 22.90 108.70 86.81 86.81 86.81
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.($)
8.92x1.46x5.3x4.92% 95.28B
2.42x2.43x16.45x-.--% 25.22B
-30.09x134.26x-58.5x-.--% 20.58B
-132.84x35.8x73.21x-.--% 10.67B
54.02x7.23x13.69x1.27% 5.19B
22.65x4.52x10.87x2.17% 3.97B
-6.06x3.18x6.05x-.--% 2.61B
-12.34x2.35x5.45x10.18% 2.4B
Average -11.66x 23.90x 9.06x 2.32% 20.74B
Weighted average by Cap. -4.83x 20.58x 3.86x 3.07%

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. E20 Stock
  5. Valuation EchoStar Corporation