EchoStar Corporation

EchoStar Corporation

SATSยทNASDAQ

$120.92

-2.1%
TechnologyCommunication Equipment

EchoStar Corporation, together with its subsidiaries, provides networking technologies and services worldwide. The company operates in two segments, Hughes and EchoStar Satellite Services (ESS). The Hughes segment offers broadband network technologies, managed services, equipment, hardware, satellite services, and communications solutions to government and enterprise customers. The segment also designs, provides, and installs gateway and terminal equipment to customers for other satellite systems. In addition, it designs, develops, constructs, and provides telecommunication networks comprising satellite ground segment systems and terminals to mobile system operators and enterprise customers. Further, this segment designs, provides, and installs gateway and terminal equipment to customers for other satellite systems, as well as offers satellite ground segment systems and terminals for other satellite systems, including mobile system operators. The ESS segment provides satellite services using its owned and leased in-orbit satellites and related licenses to offer satellite services on a full-time and/or occasional-use basis to the U.S. government service providers, internet service providers, broadcast news organizations, content providers, and private enterprise customers. It serves customers in North America, South and Central America, Asia, Africa, Australia, Europe, India, and the Middle East. The company was incorporated in 2007 and is headquartered in Englewood, Colorado.

At a Glance

Live Snapshot
Market Cap$34.85B
EPS-50.4100
P/E Ratio-2.40
Earnings Date07/30/2026
EchoStar Corporation

EchoStar Corporation Fair Value Envelope

SATS ยท NASDAQ

Our analysis suggests that SATS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $120.92, this represents a potential HIDDEN relative to our calculated worth for EchoStar Corporation.

Intrinsic Value
Current Price: $120.92

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$252.1M
+ Cash & Equivalents$1.9B
Firm Value$1.6B
- Debt$31.0B
Equity Value-$29.4B
/ Shares Outstanding287,878,363B
DCF Value-$102
OVERVALUED BY 184%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$49.7M
-$24.8M
-$12.4M
-$6.2M
-$3.1M
-$1.6M
-$776.4K
-$388.2K
-$194.1K
-$97.0K
Maintenance CapEx
-$96.6M
-$48.3M
-$24.1M
-$12.1M
-$6.0M
-$3.0M
-$1.5M
-$754.5K
-$377.2K
-$188.6K
Owner Earnings
-$146.3M
-$73.1M
-$36.6M
-$18.3M
-$9.1M
-$4.6M
-$2.3M
-$1.1M
-$571.3K
-$285.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$135.4M
-$62.7M
-$29.0M
-$13.4M
-$6.2M
-$2.9M
-$1.3M
-$617.3K
-$285.8K
-$132.3K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.