As of 2024-12-13, the Intrinsic Value of EchoStar Corp (SATS) is
132.10 USD. This SATS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 23.34 USD, the upside of EchoStar Corp is
466.00%.
The range of the Intrinsic Value is 61.25 - 226.62 USD
132.10 USD
Intrinsic Value
SATS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(58.15) - (51.25) |
(55.08) |
-336.0% |
| DCF (Growth 10y) |
(36.98) - (28.00) |
(32.95) |
-241.2% |
| DCF (EBITDA 5y) |
61.25 - 226.62 |
132.10 |
466.0% |
| DCF (EBITDA 10y) |
43.15 - 171.60 |
97.63 |
318.3% |
| Fair Value |
-40.47 - -40.47 |
-40.47 |
-273.39% |
| P/E |
(235.86) - (207.37) |
(224.41) |
-1061.5% |
| EV/EBITDA |
10.24 - 168.97 |
81.98 |
251.2% |
| EPV |
(58.52) - (57.24) |
(57.88) |
-348.0% |
| DDM - Stable |
(39.65) - (133.52) |
(86.59) |
-471.0% |
| DDM - Multi |
4.05 - 11.93 |
6.23 |
-73.3% |
SATS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,344.75 |
| Beta |
0.78 |
| Outstanding shares (mil) |
271.84 |
| Enterprise Value (mil) |
29,799.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.87% |
| Cost of Debt |
25.29% |
| WACC |
16.43% |