EchoStar CORP (NASDAQ: SATS)

Sector: Communication Services Industry: Telecom Services CIK: 0001415404
Market Cap 32.60 Bn
P/B 4.69
P/E -2.52
P/S 2.15
ROIC (Qtr) -29.54
Div Yield % 0.00
Rev 1y % (Qtr) -7.11
Total Debt (Qtr) 30.58 Bn
Debt/Equity (Qtr) 4.40
Add ratio to table...

About

EchoStar Corporation, a prominent player in the telecommunications industry, operates through four primary business segments: Pay-TV, Retail Wireless, 5G Network Deployment, and Broadband and Satellite Services. The company's operations are centered around providing pay-TV services, retail wireless services, and broadband and satellite services to a diverse range of consumers and businesses. The Pay-TV segment is a significant contributor to EchoStar's revenue, offering services under the DISH and SLING brands. These services provide subscribers...

Read more

Investment thesis

Bull case

  • Operating cash flow of 371.50M provides strong 10.30x coverage of stock compensation 36.08M, indicating sustainable incentive practices.
  • Operating cash flow of 371.50M fully covers other non-current liabilities 28.39M by 13.09x, showing strong long-term stability.
  • Cash reserves of 2.60B provide ample 55.10x coverage of acquisition spending 47.21M, enabling strategic growth opportunities.
  • Cash reserves of 2.60B provide solid 91.64x coverage of other non-current liabilities 28.39M, indicating strong liquidity.
  • Strong tangible asset base of 10.28B provides 217.85x coverage of acquisition spending 47.21M, enabling strategic growth.

Bear case

  • Operating cash flow of 371.50M barely covers its investment activities of (3.52B), with a coverage ratio of -0.11, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 371.50M provides insufficient coverage of deferred revenue obligations of 2.22B, which is 0.17x, raising concerns about future service delivery capabilities.
  • High receivables of 1.13B relative to inventory of 416.07M (2.71 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 371.50M provides minimal -0.09x coverage of tax expenses of (4.20B), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of (1.77B) provides weak coverage of capital expenditures of 2.14B, with a -0.83 ratio suggesting additional external financing needs for growth initiatives.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Telecom Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TMUS T-Mobile US, Inc. 247.58 Bn 22.52 2.80 118.74 Bn
2 T At&T Inc. 210.50 Bn 12.86 1.15 155.04 Bn
3 VZ Verizon Communications Inc 202.20 Bn 11.00 1.54 181.64 Bn
4 CMCSA Comcast Corp 180.83 Bn 58.43 5.08 98.94 Bn
5 VOD Vodafone Group Public Ltd Co 44.88 Bn 3.20 0.62 60.54 Bn
6 CHT Chunghwa Telecom Co Ltd 33.41 Bn 26.87 4.32 1.20 Bn
7 SATS EchoStar CORP 32.60 Bn -2.52 2.15 30.58 Bn
8 CHTR Charter Communications, Inc. /Mo/ 32.03 Bn 6.42 0.58 96.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.32 0.87
EV to Cash from Ops. EV/CFO 160.70 7.73
EV to Debt EV to Debt 1.95 40.31
EV to EBIT EV/EBIT -3.73 2.24
EV to EBITDA EV/EBITDA -3.93 2.53
EV to Free Cash Flow [EV/FCF] EV/FCF -33.82 33.34
EV to Market Cap EV to Market Cap 1.83 1.71
EV to Revenue EV/Rev 3.93 5.12
Price to Book Value [P/B] P/B 4.69 2.16
Price to Earnings [P/E] P/E -2.52 76.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.17
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.79
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.04
Interest Coverage Int. cover (Qtr) -13.77 -2.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 24.30 19.27
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -2.58 61.85
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -2.07
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -438.74 373.65
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1,866.06 192.47
EBIT Growth (1y) % EBIT 1y % (Qtr) -499.73 814.56
EBT Growth (1y) % EBT 1y % (Qtr) -480.41 -29.03
EPS Growth (1y) % EPS 1y % (Qtr) -389.75 141.81
FCF Growth (1y) % FCF 1y % (Qtr) -46.56 78.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -12.40 -10.71
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.34 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.06
Cash Ratio Cash Ratio (Qtr) 0.26 0.68
Current Ratio Curr Ratio (Qtr) 0.61 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 4.40 -0.46
Interest Cover Ratio Int Coverage (Qtr) -13.77 -2.53
Times Interest Earned Times Interest Earned (Qtr) -13.77 -2.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -93.30 46.49
EBIT Margin % EBIT Margin % (Qtr) -105.40 -51.60
EBT Margin % EBT Margin % (Qtr) -113.05 27.73
Gross Margin % Gross Margin % (Qtr) 24.50 55.49
Net Profit Margin % Net Margin % (Qtr) -85.40 26.33