SATS
EchoStar Corp
Price:  
18.46 
USD
Volume:  
1,199,835.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SATS Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of EchoStar Corp (SATS) is 57.91 USD. This SATS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 18.46 USD, the upside of EchoStar Corp is %.

The range of the Intrinsic Value is 34.02 - 70.29 USD

18.46 USD
Stock Price
57.91 USD
Intrinsic Value
Intrinsic Value Details

SATS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (50.99) - (35.54) (44.71) -342.2%
DCF (Growth 10y) (35.92) - (16.62) (27.99) -251.6%
DCF (EBITDA 5y) 34.02 - 70.29 57.91 213.7%
DCF (EBITDA 10y) 20.51 - 58.45 43.01 133.0%
Fair Value -33.86 - -33.86 -33.86 -283.40%
P/E (174.96) - (169.82) (162.34) -979.4%
EV/EBITDA 8.09 - 121.06 38.20 106.9%
EPV (48.34) - (43.94) (46.14) -350.0%
DDM - Stable (54.85) - (145.27) (100.06) -642.0%
DDM - Multi 6.23 - 13.25 8.53 -53.8%

SATS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,012.26
Beta 1.31
Outstanding shares (mil) 271.52
Enterprise Value (mil) 26,186.06
Market risk premium 4.60%
Cost of Equity 10.42%
Cost of Debt 23.30%
WACC 14.74%