EchoStar Corp
NASDAQ:SATS

Watchlist Manager
EchoStar Corp Logo
EchoStar Corp
NASDAQ:SATS
Watchlist
Price: 21.93 USD -6.44%
Market Cap: 6.3B USD

Relative Value

The Relative Value of one SATS stock under the Base Case scenario is 38.57 USD. Compared to the current market price of 21.93 USD, EchoStar Corp is Undervalued by 43%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SATS Relative Value
Base Case
38.57 USD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
79
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
Forward
0.4
vs History
vs Industry
11
Median 3Y
9.4
Median 5Y
8.7
Industry
16.3
Forward
-5.2
vs History
11
vs Industry
38
Median 3Y
2.9
Median 5Y
3.3
Industry
6.3
vs History
vs Industry
15
Median 3Y
-1.3
Median 5Y
-2.4
Industry
15.9
vs History
79
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
1.9
vs History
6
vs Industry
48
Median 3Y
1
Median 5Y
1
Industry
1.9
Forward
1.7
vs History
4
vs Industry
24
Median 3Y
1.7
Median 5Y
1.7
Industry
4
vs History
4
vs Industry
14
Median 3Y
2.8
Median 5Y
2.8
Industry
7.9
Forward
15
vs History
vs Industry
5
Median 3Y
7.9
Median 5Y
10.2
Industry
13.1
Forward
-37.7
vs History
4
vs Industry
11
Median 3Y
3.2
Median 5Y
3.3
Industry
8.4
vs History
vs Industry
29
Median 3Y
5.2
Median 5Y
8.2
Industry
15.5
vs History
19
vs Industry
77
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

SATS Competitors Multiples
EchoStar Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
EchoStar Corp
NASDAQ:SATS
6.3B USD 0.4 -52.5 16.2 -86.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
131.6T IDR 92.8 151.2 421.3 421.3
US
AST SpaceMobile Inc
NASDAQ:ASTS
7.2B USD 1 515.4 -22.3 -38 -28.1
UK
Liberty Global PLC
NASDAQ:LBTYA
3.8B USD 0.5 -0.9 7 303.7
US
Lumen Technologies Inc
NYSE:LUMN
3.6B USD 0.3 -63.7 5.6 40.2
US
Iridium Communications Inc
NASDAQ:IRDM
2.7B USD 3.2 23.5 10.6 21.3
US
Globalstar Inc
AMEX:GSAT
2.5B USD 9.9 -33.7 28.9 -6 516.7
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
2.5B USD 2.3 -11.8 35.5 -23.5
JP
Usen Next Holdings Co Ltd
TSE:9418
331.2B JPY 1 21.1 8.3 11.2
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
MY
TIME dotCom Bhd
KLSE:TIMECOM
9B MYR 5.3 23.6 17.4 17.4
P/E Multiple
Earnings Growth PEG
US
EchoStar Corp
NASDAQ:SATS
Average P/E: 56.5
Negative Multiple: -52.5
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
151.2
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -22.3 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -0.9 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -63.7 N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
23.5
24%
1
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -33.7 N/A N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
Negative Multiple: -11.8 N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
21.1
12%
1.8
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.6
14%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
EchoStar Corp
NASDAQ:SATS
Average EV/EBIT: 121.8
Negative Multiple: -86.8
N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
421.3
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -28.1 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
303.7
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
40.2
9%
4.5
US
Iridium Communications Inc
NASDAQ:IRDM
21.3
17%
1.3
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -6 516.7 N/A N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
Negative Multiple: -23.5 N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
11.2
N/A N/A
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.4
14%
1.2