DISH
DISH Network Corp
Price:  
5.77 
USD
Volume:  
50,815,956.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DISH Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of DISH Network Corp (DISH) is 8.05 USD. This DISH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.77 USD, the upside of DISH Network Corp is %.

The range of the Intrinsic Value is (18.29) - 105.69 USD

5.77 USD
Stock Price
8.05 USD
Intrinsic Value
Intrinsic Value Details

DISH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (18.29) - 105.69 8.05 39.6%
DCF (Growth 10y) (28.09) - 48.02 (11.41) -297.7%
DCF (EBITDA 5y) 12.28 - 61.09 32.42 461.8%
DCF (EBITDA 10y) (7.76) - 53.84 15.25 164.3%
Fair Value 20.60 - 20.60 20.60 257.01%
P/E 31.31 - 61.34 42.56 637.5%
EV/EBITDA (34.69) - 41.28 (2.78) -148.1%
EPV (54.89) - (27.78) (41.33) -816.3%
DDM - Stable 11.62 - 25.53 18.57 221.9%
DDM - Multi 19.23 - 36.46 25.48 341.5%

DISH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,707.66
Beta 1.36
Outstanding shares (mil) 295.95
Enterprise Value (mil) 22,099.66
Market risk premium 4.60%
Cost of Equity 20.17%
Cost of Debt 11.60%
WACC 9.67%