As of 2025-05-21, the Intrinsic Value of EchoStar Corp (SATS) is 134.50 USD. This SATS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 22.16 USD, the upside of EchoStar Corp is 507.00%.
The range of the Intrinsic Value is 56.19 - 281.00 USD
Based on its market price of 22.16 USD and our intrinsic valuation, EchoStar Corp (SATS) is undervalued by 507.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (54.91) - 389.27 | (26.68) | -220.4% |
| DCF (Growth 10y) | (45.19) - 551.69 | (6.89) | -131.1% |
| DCF (EBITDA 5y) | 56.19 - 281.00 | 134.50 | 507.0% |
| DCF (EBITDA 10y) | 17.37 - 331.81 | 110.60 | 399.1% |
| Fair Value | -3.75 - -3.75 | -3.75 | -116.92% |
| P/E | (12.58) - 33.66 | 6.65 | -70.0% |
| EV/EBITDA | (3.14) - 208.59 | 83.97 | 278.9% |
| EPV | (55.00) - 5.54 | (24.73) | -211.6% |
| DDM - Stable | (3.46) - (13.82) | (8.64) | -139.0% |
| DDM - Multi | 22.10 - 78.33 | 35.62 | 60.7% |
| Market Cap (mil) | 6,349.95 |
| Beta | 1.25 |
| Outstanding shares (mil) | 286.55 |
| Enterprise Value (mil) | 30,152.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.03% |
| Cost of Debt | 16.91% |
| WACC | 12.71% |