As of 2024-12-15, the Intrinsic Value of DISH Network Corp (DISH) is
0.60 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
-89.60%.
The range of the Intrinsic Value is (25.15) - 125.01 USD
DISH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(25.15) - 125.01 |
0.60 |
-89.6% |
| DCF (Growth 10y) |
(32.73) - 59.84 |
(16.18) |
-380.4% |
| DCF (EBITDA 5y) |
10.33 - 90.89 |
40.71 |
605.6% |
| DCF (EBITDA 10y) |
(13.18) - 79.47 |
17.17 |
197.6% |
| Fair Value |
20.60 - 20.60 |
20.60 |
257.01% |
| P/E |
34.11 - 80.08 |
54.83 |
850.3% |
| EV/EBITDA |
(32.16) - 45.76 |
2.37 |
-58.9% |
| EPV |
(56.92) - (24.19) |
(40.56) |
-802.9% |
| DDM - Stable |
9.78 - 40.28 |
25.03 |
333.8% |
| DDM - Multi |
15.37 - 62.57 |
26.02 |
350.9% |
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 |
20.23% |
| Cost of Debt |
13.10% |
| WACC |
10.72% |