investorscraft@gmail.com

Intrinsic ValueDish Network Corp. (EOT.DE)

Previous Close18.61
Intrinsic Value
Upside potential
Previous Close
18.61

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 Corp. operates as a diversified telecommunications provider, primarily offering pay-TV and broadband services under its DISH and Sling brands. The company leverages its FCC licenses, satellite infrastructure, and fiber-optic network to deliver live, linear streaming and on-demand content to residential and commercial customers. Its DISH-branded services focus on traditional satellite TV, while Sling provides over-the-top (OTT) streaming solutions, catering to cord-cutters seeking flexible, internet-based programming. Dish also invests in wireless network infrastructure, positioning itself for future growth in 5G and broadband expansion. The company competes in the highly fragmented media and entertainment sector, where it differentiates through bundling strategies, competitive pricing, and targeted international and Latino programming. Despite challenges from streaming giants and cable providers, Dish maintains a niche market presence through its hybrid satellite-OTT model and ongoing wireless initiatives.

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 in infrastructure. The absence of total debt suggests a conservative leverage profile, but the high capex underscores the capital-intensive nature of its satellite and wireless operations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its pay-TV and broadband segments, though margins may face pressure from rising content costs and subscriber attrition. Capital efficiency is tempered by heavy investments in wireless spectrum and network deployment, which could yield long-term returns but currently weigh on free cash flow generation.

Balance Sheet And Financial Health

Dish maintains a solid liquidity position with €1.79 billion in cash and equivalents and no reported debt, providing flexibility for strategic investments. However, the lack of detailed debt disclosure warrants caution, as off-balance-sheet obligations or lease liabilities could exist. The balance sheet appears robust but must be assessed in the context of ongoing wireless capex demands.

Growth Trends And Dividend Policy

Growth is driven by broadband expansion and wireless initiatives, though traditional pay-TV faces secular decline. The company paid a dividend of €3 per share in FY 2022, signaling a commitment to shareholder returns, but sustainability depends on stabilizing core revenues and scaling new ventures. Subscriber trends and 5G adoption will be critical to future performance.

Valuation And Market Expectations

With a beta of 1.8, Dish’s stock exhibits higher volatility relative to the market, reflecting uncertainty around its wireless transition. The lack of reported market cap data limits valuation analysis, but investor focus likely centers on execution risks in broadband and wireless diversification.

Strategic Advantages And Outlook

Dish’s hybrid satellite-OTT model and spectrum holdings provide a foundation for convergence in telecom and media. Success hinges on executing its wireless rollout and mitigating pay-TV erosion. Regulatory support for broadband expansion could offer tailwinds, but competitive intensity and execution risks remain key challenges.

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