Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of DISH Network Corporation (DISH)

Previous Close$5.77
Intrinsic Value$37.56
Upside potential  +551%
Previous Close
$5.77
Intrinsic Value
$37.56*
Potential        
+551%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-6.7NaN
Revenue, $16679NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m14634NaN
Operating income, $m2046NaN
EBITDA, $m2763NaN
Interest expense (income), $mNaN
Earnings before tax, $m3035NaN
Tax expense, $m732NaN
Net income, $m2303NaN

BALANCE SHEET

Cash and short-term investments, $m2621NaN
Total assets, $m52607NaN
Adjusted assets (=assets-cash), $m49986NaN
Average production assets, $m5069NaN
Working capital, $m-1414NaN
Total debt, $m21349NaN
Total liabilities, $m34662NaN
Total equity, $m17944NaN
Debt-to-equity ratio1.190NaN
Adjusted equity ratio0.338NaN

CASH FLOW

Net income, $m2303NaN
Depreciation, amort., depletion, $m717NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3092NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2727NaN
Free cash flow, $m5819NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1414
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount