investorscraft@gmail.com

Intrinsic ValueDISH Network Corporation (0IBG.L)

Previous Close£5.92
Intrinsic Value
Upside potential
Previous Close
£5.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DISH Network Corporation operates in the competitive U.S. pay-TV and wireless sectors, leveraging a dual-segment strategy to serve traditional satellite subscribers and digital-first customers. The company's Pay-TV segment, under the DISH TV and SLING TV brands, offers a mix of linear and streaming services, targeting cord-cutters with flexible, contract-free options. Its Wireless segment provides consumer plans emphasizing high-speed data and unlimited talk and text, positioning DISH as a disruptor in the telecom space. The company's hybrid approach—combining legacy satellite infrastructure with over-the-top (OTT) streaming—allows it to address both rural and urban markets. However, its subscriber base has faced pressure from industry-wide cord-cutting trends. DISH's strategic focus on bundling and its spectrum assets in wireless could provide long-term differentiation, though execution risks remain amid intense competition from larger telecom and streaming rivals.

Revenue Profitability And Efficiency

In FY 2022, DISH reported revenue of $16.68 billion, with net income of $2.3 billion, reflecting a diluted EPS of $3.61. Operating cash flow stood at $3.09 billion, though capital expenditures of -$2.73 billion indicate significant reinvestment needs, likely tied to wireless infrastructure. The absence of debt suggests a conservative balance sheet, but the lack of dividends may limit appeal to income-focused investors.

Earnings Power And Capital Efficiency

DISH's earnings power is supported by its Pay-TV segment, though subscriber declines (10.7 million total in 2021) highlight secular challenges. The company's capital efficiency is strained by high capex, primarily for wireless rollout, which could pressure near-term returns. The shift to asset-light streaming (SLING TV) may improve margins over time, but profitability hinges on scaling wireless operations competitively.

Balance Sheet And Financial Health

DISH maintains a robust balance sheet with $1.79 billion in cash and no reported debt, providing flexibility for strategic investments. However, the wireless segment's capital intensity could erode liquidity if subscriber acquisition costs outweigh revenue growth. The company's financial health appears stable, but its heavy reliance on discretionary consumer spending in a competitive market introduces volatility risk.

Growth Trends And Dividend Policy

DISH faces headwinds in Pay-TV subscriber growth due to industry-wide cord-cutting, offset partially by SLING TV's digital expansion. Its wireless segment represents a growth lever, albeit with high upfront costs. The company does not pay dividends, prioritizing reinvestment in spectrum and 5G infrastructure, which may appeal to growth-oriented investors but limits near-term income generation.

Valuation And Market Expectations

With a market cap of $27.6 billion and a beta of 1.66, DISH is priced for higher volatility, reflecting its transitional strategy. Investors likely discount near-term earnings for potential wireless upside, though execution risks and competition from entrenched telecom players could temper valuation multiples until clearer traction emerges.

Strategic Advantages And Outlook

DISH's key advantages include its spectrum holdings, hybrid Pay-TV/Wireless model, and no-debt position. The outlook hinges on successful wireless deployment and bundling synergies, but challenges persist in retaining Pay-TV subscribers amid streaming fragmentation. Long-term success will depend on leveraging its infrastructure to carve a niche in 5G and broadband markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount