US · SATS
EchoStar Corporation
- Sector
- Technology · Communication Equipment
- Headquarters
- Englewood, CO 80112-5308
- Website
- echostar.com
Price · as of 2024-12-31
$123.18
Market cap 33.26B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $76.39 | -37.99% |
| Intrinsic Value(DCF) | $13.13 | -89.34% |
| Graham-Dodd Method(GD) | $71.49 | -41.96% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $28.74 | $32.34 | $141.98 | $47.42 | $73.29 |
| 2011 | $22.94 | $29.04 | $122.32 | $29.17 | $1.04 |
| 2012 | $31.09 | $74.47 | $250.72 | $42.32 | $49.80 |
| 2013 | $41.33 | $53.31 | $106.69 | $30.49 | $0.37 |
| 2014 | $41.73 | $76.92 | $74.02 | $41.53 | $21.65 |
| 2015 | $36.66 | $64.32 | $13.19 | $42.77 | $0.00 |
| 2016 | $43.79 | $68.27 | $27.38 | $43.61 | $10.46 |
| 2017 | $47.78 | $76.48 | $29.05 | $55.92 | $0.00 |
| 2018 | $30.00 | $44.63 | $34.87 | $34.12 | $0.00 |
| 2019 | $31.33 | $70.60 | $20.89 | $29.02 | $0.81 |
| 2020 | $27.79 | $42.08 | $29.42 | $28.90 | $0.00 |
| 2021 | $23.28 | $280.81 | $138,795.50 | $169.89 | $25,348.30 |
| 2022 | $18.67 | $109.66 | $34,331.14 | $397.91 | $71.25 |
| 2023 | $15.25 | $30.60 | $698.42 | $41.98 | $0.60 |
| 2024 | $25.18 | $76.39 | $2.16 | $71.49 | $0.00 |
AI valuation
Our deep-learning model estimates EchoStar Corporation's (SATS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $76.39
- Current price
- $123.18
- AI upside
- -37.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.13
-89.34% upside
Graham-Dodd
$71.49
-41.96% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SATS | EchoStar Corporation | $123.18 | 33.26B | -38% | -89% | -42% | — | -55.43 | 0.34 | 0.44 | 13.34 | — | -0.36 | 35.95% | -1.92% | -0.76% | -0.62% | -0.69% | -0.21% | 1.48 | -0.63 | 1.39 | 1.16 | 10.92 | -9299.00% | -699.00% | -5628.00% | -4.23% | 0.21 | -0.67% | 0.00% | 0.00% | 6.40% | -102.50 | -106.68 | 1.97 | 0.66 |
| ASTS | AST SpaceMobile, Inc. | $79.19 | 16.14B | — | -82% | — | — | -9.80 | 10.77 | 1168.02 | -10.76 | -12.06 | 10.77 | 100.00% | -5494.84% | -6792.28% | -182.09% | -280.05% | -80.02% | 0.36 | -13.00 | 7.90 | 7.44 | 0.88 | 8131.00% | — | 1215.00% | -5.82% | -1.66 | -346.40% | 0.00% | 0.00% | 7.35% | -19.64 | -15.88 | 1079.30 | 9.95 |
| CDW | CDW Corporation | $122.64 | 15.97B | -20% | -59% | — | -3% | 15.36 | 6.29 | 0.73 | 11.33 | 1112.86 | -5.05 | 21.73% | 7.38% | 4.76% | 43.02% | 15.52% | 6.95% | 2.43 | 7.28 | 1.18 | 1.04 | 2.93 | 138.00% | 679.00% | -577.00% | 6.64% | 0.17 | 13.65% | 2.01% | 30.80% | 5.99% | 13.35 | 20.31 | 0.99 | 2.46 |
| CHKP | Check Point Software Tech… | $152.07 | 16.33B | +63% | -42% | -50% | -9% | 15.73 | 5.77 | 6.10 | 16.87 | 54.34 | 21.78 | 85.42% | 30.49% | 38.78% | 37.27% | 50.58% | 15.59% | 0.68 | — | 2.05 | 1.95 | 0.19 | 2895.00% | 625.00% | 1745.00% | 7.26% | 0.64 | 73.49% | 0.00% | 0.00% | 8.42% | 18.75 | 12.91 | 5.72 | 5.74 |
| COHR | Coherent, Inc. | $258.93 | 41.06B | -77% | -76% | -91% | -96% | 503.90 | 1.86 | 2.61 | 16.40 | — | 33.51 | 35.41% | 9.45% | 0.85% | 0.38% | 1.99% | 0.20% | 0.48 | 2.26 | 2.19 | 1.07 | 2.70 | -7174.00% | 2342.00% | -309.00% | 1.27% | 0.35 | 1.75% | 0.08% | 38.10% | 3.02% | 33.03 | 94.05 | 3.12 | 2.15 |
| FIG | Figma, Inc. | $29.39 | 14.33B | +38% | -7% | — | — | -11.97 | 9.91 | 14.18 | -10.53 | — | 10.77 | 82.43% | -122.23% | -118.44% | -88.23% | 1897.79% | -60.39% | 0.08 | — | 2.58 | 2.45 | 0.23 | -2122.00% | 4096.00% | -45615.00% | 1.65% | 0.32 | -362.12% | 0.00% | 0.00% | 0.00% | -10.40 | 54.53 | 12.72 | 9.13 |
| ON | ON Semiconductor Corporat… | $66.48 | 26.75B | -13% | -58% | -76% | — | 225.81 | 3.56 | 4.56 | 31.80 | — | 4.84 | 32.29% | 12.47% | 2.02% | 1.47% | 7.92% | 0.91% | 0.45 | 10.54 | 4.52 | 2.72 | 1.49 | -9201.00% | -1535.00% | 1701.00% | 5.19% | 1.37 | 15.97% | 0.00% | 0.00% | 5.04% | 37.78 | 19.91 | 4.71 | 5.42 |
| SSNC | SS&C Technologies Holding… | $75.29 | 18.37B | +23% | -53% | — | -37% | 23.00 | 2.67 | 2.93 | 8.62 | 459.97 | -2.55 | 48.17% | 22.91% | 12.71% | 11.90% | 11.88% | 4.02% | 0.03 | 3.37 | 1.07 | 0.86 | -0.11 | 500.00% | 663.00% | 2538.00% | 9.06% | 0.34 | 16.79% | 1.38% | 31.80% | 44.27% | 12.63 | 10.90 | 2.89 | 1.35 |
| STM | STMicroelectronics N.V. | $33.61 | 29.87B | +52% | -58% | -32% | — | 15.12 | 1.35 | 1.77 | 5.51 | — | 1.40 | 39.34% | 12.63% | 11.73% | 9.11% | 9.89% | 6.33% | 0.18 | 19.72 | 3.11 | 2.28 | 0.24 | -6278.00% | -2324.00% | -11484.00% | -0.92% | 0.79 | -1.53% | 1.22% | 18.50% | 2.75% | 12.25 | -95.02 | 1.55 | 3.91 |
| TDY | Teledyne Technologies Inc… | $681.10 | 31.98B | -39% | -60% | -54% | -57% | 36.48 | 3.10 | 5.34 | 23.32 | 375.90 | -119.21 | 39.22% | 18.80% | 14.63% | 8.92% | 7.74% | 6.07% | 0.24 | 19.29 | 1.64 | 0.92 | 1.42 | 970.00% | 786.00% | -309.00% | 3.29% | 0.64 | 8.83% | 0.00% | 0.00% | 1.28% | 30.23 | 32.37 | 5.68 | 4.85 |
| VRSN | VeriSign, Inc. | $227.94 | 21.13B | -26% | -60% | — | -44% | 25.52 | -9.78 | 12.72 | 19.03 | 252.05 | -8.96 | 88.15% | 67.67% | 49.84% | -40.16% | -102.34% | 60.44% | -0.83 | 14.56 | 0.49 | 0.45 | 1.27 | 1013.00% | 637.00% | 2216.00% | 5.07% | 0.82 | -126.20% | 1.02% | 26.10% | 5.76% | 19.88 | 20.86 | 13.45 | -5.38 |
About EchoStar Corporation
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.
- CEO
- Hamid Akhavan-Malayeri
- Employees
- 13.7K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.13 ÷ $123.18) − 1 = -89.34% (DCF, example).