Communication ServicesTelecom ServicesUnited States

SATS.US · EchoStar Corporation

NMS · US · USD

Latest price122.42 USD

30D-12.4%

Vs. base value+44.8%

Research summary

SATS.US latest organized financial period shows revenue declined -5.18% YoY and net income declined -12,027% YoY. Current price is about 122 USD, while the model base case is about 84.57 USD; the current price sits +44.8% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

9 records

Revenue15B USD

Net income-14B USD

Free cash flow-2B USD

Operating cash flow-99M USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:27

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price122.42 USD

Base value84.57 USD

Vs. base+44.8%

Price date2026/04/28

77.21 USD84.57 USD89.06 USD

+44.76%

Excluded

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

---

-Positive free-cash-flow history is shorter than two years.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: -
Current price: 122.42 USD
Estimated shares: 307,791,304
Discount rate: 9.5%
Reason: Positive free-cash-flow history is shorter than two years.

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

117.71 USD132.43 USD141.42 USD

-7.56%

132.43 USDCurrent price is close to the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 132.43 USD
Current price: 122.42 USD
Estimated shares: 307,791,304
Discount rate: 9.5%
Bear value: 117.71 USD
Base value: 132.43 USD
Bull value: 141.42 USD
Average net income over the last 1 years proxies owner earnings
Base growth：3.5%
WACC：9.5%

Excluded

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth-

-Positive free-cash-flow samples are insufficient.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: -
Current price: 122.42 USD
Estimated shares: 307,791,304
Discount rate: 9.5%
Reason: Positive free-cash-flow samples are insufficient.

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

36.70 USD36.70 USD36.70 USD

+234%

36.70 USDCurrent price is 233.6% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 36.70 USD
Current price: 122.42 USD
Estimated shares: 307,791,304
Discount rate: 9.5%
Base value: 36.70 USD
Average operating income over the last 2 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:27

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 9

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	15B USD	-14B USD	-2B USD	-50.41
2024/12/30	Annual	16B USD	-120M USD	-1B USD	-0.44
2023/12/30	Annual	17B USD	-2B USD	-2B USD	-6.28
2022/12/30	Annual	19B USD	2B USD	-8B USD	8.05
2021/12/30	Annual	-	-	-	-