SATS · EchoStar Corporation
$96.992026-07-21Sector: Technology; Industry: Communication Equipment; Sub-Industry: Wireless Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-380.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-255 · $-402) Analysts Range ($155 · $165) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $17.0B | — | -1.6% | 15.7% | −$234MM | −$2.3B | −$2.5B | 12.0% | — | -0.6% | $40.8B | $-5.89 | — |
| 2024.Q4 | $17.0B | 0.0% | -1.6% | 0.0% | −$458MM | −$153MM | −$611MM | 16.5% | — | -1.1% | $41.2B | $-5.89 | — |
| 2025.Q1 | $15.8B | -7.0% | -1.9% | 5.6% | −$287MM | $101MM | −$186MM | 12.7% | — | -0.7% | $41.3B | $-0.41 | — |
| 2025.Q4 | $15.8B | 0.0% | -1.9% | 0.0% | −$375MM | −$1.1B | −$1.4B | 14.3% | — | -1.0% | $30.6B | $-0.41 | — |
| 2026.Q1 | $14.8B | -6.5% | 2.2% | 23.1% | $249MM | −$959MM | −$710MM | 15.1% | — | 0.8% | $29.4B | $-49.97 | 86.6 |
| italics below = DCF projection · 10yr Rev CAGR: 0.5% |
| 2027.Q1 | $14.3B | +-3.1% | -14.5% | 22.8% | −$1.6B | $0MM | −$1.6B | 14.5% | −$1.4B | -5.5% | $29.4B | $-5.56 | — |
| 2028.Q1 | $14.0B | +-2.3% | -84.1% | 22.5% | −$9.1B | $0MM | −$9.1B | 13.9% | −$7.0B | -31.1% | $29.4B | $-31.63 | — |
| 2029.Q1 | $13.8B | +-1.5% | -145.3% | 22.2% | −$15.6B | $0MM | −$15.6B | 13.3% | −$10.6B | -53.1% | $29.4B | $-54.05 | — |
| 2030.Q1 | $13.7B | +-0.7% | -161.7% | 21.9% | −$17.3B | $0MM | −$17.3B | 12.7% | −$10.4B | -58.9% | $29.4B | $-59.99 | — |
| 2031.Q1 | $13.7B | +0.1% | -161.7% | 21.6% | −$17.4B | $0MM | −$17.4B | 12.1% | −$9.3B | -59.2% | $29.4B | $-60.30 | — |
|
| Term. Yr+ | $16.2B | 4.1% | 13.4% | 20.0% | $1.7B | −$826MM | $906MM | 8.6% | $6.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-380.3% vs market)