SATS · EchoStar Corporation
$128.682026-05-17Sector: Technology; Industry: Communication Equipment; Sub-Industry: Wireless Telecommunication Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-334.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-275 · $-441) Analysts Range ($110 · $158) 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 |
|---|
| 2021.Q4 | $19.8B | — | 17.3% | 45.0% | $1.9B | $495MM | $2.4B | 7.6% | — | 56.7% | $3.3B | $8.65 | — |
| 2022.Q4 | $18.6B | -6.0% | 12.0% | 28.6% | $1.6B | $38MM | $1.6B | 8.1% | — | 7.3% | $40.1B | $8.62 | — |
| 2023.Q4 | $17.0B | -8.7% | -1.6% | 14.3% | −$238MM | −$2.6B | −$2.9B | 8.7% | — | -0.6% | $40.2B | $-5.92 | — |
| 2024.Q4 | $15.8B | -7.0% | -1.9% | 0.0% | −$501MM | −$153MM | −$654MM | 16.5% | — | -1.2% | $41.2B | $-0.42 | — |
| 2025.Q4 | $15.0B | -5.2% | -118.1% | 0.0% | −$21.8B | −$1.1B | −$22.9B | 14.3% | — | -60.8% | $30.6B | $-80.95 | — |
| italics below = DCF projection · 10yr Rev CAGR: 0.4% |
| 2026.Q4 | $14.4B | +-4.0% | -118.1% | 2.0% | −$16.7B | $0MM | −$16.7B | 12.9% | −$14.8B | -54.5% | $30.6B | $-57.99 | — |
| 2027.Q4 | $14.1B | +-2.3% | -114.0% | 4.0% | −$15.4B | $0MM | −$15.4B | 12.5% | −$12.1B | -50.4% | $30.6B | $-53.58 | — |
| 2028.Q4 | $13.9B | +-1.5% | -110.0% | 6.0% | −$14.3B | $0MM | −$14.3B | 12.0% | −$10.1B | -46.9% | $30.6B | $-49.83 | — |
| 2029.Q4 | $13.8B | +-0.2% | -105.9% | 8.0% | −$13.5B | $0MM | −$13.5B | 11.6% | −$8.5B | -44.1% | $30.6B | $-46.88 | — |
| 2030.Q4 | $13.8B | +0.1% | -101.8% | 10.0% | −$12.7B | $0MM | −$12.7B | 11.2% | −$7.2B | -41.5% | $30.6B | $-44.13 | — |
|
| Term. Yr+ | $16.3B | 4.1% | 16.3% | 20.0% | $2.1B | −$1.0B | $1.1B | 8.6% | $8.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-334.8% vs market)