
Dish Network Corp - Class A
DISH Network Corporation is a pay-television (TV) provider, with approximately 13.967 million customers across the United States as of December 31, 2011. The Company offers a range of local and national programming, featuring more national and local high definition (HD) channels than pay-TV providers. During the year ended December 31, 2011, DISH added approximately 2.576 million gross new subscribers. On April 26, 2011, the Company acquired Blockbuster, Inc. It acquired Blockbuster operations in the United States and in certain foreign countries. Blockbuster primarily offers movies and video games for sale and rental through multiple distribution channels, such as retail stores, by-mail, digital devices, the blockbuster.com Website and the BLOCKBUSTER On Demand service. In March 2012, the Company acquired DBSD North America, Inc. and TerreStar Networks, Inc. In July 2012, Blockbuster, a subsidiary of the Company, acquired the assets of retail software provider Alpha Bay Corporation.
Trading 991% below its estimated fair value of $62.97.
Current Price
$5.77
GoodMoat Value
$62.97
991.4% undervaluedDish Network Corp - Class A (DISH) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Ready to Calculate
Enter a ticker on the left to auto-fill real financial data and get started.
DISH DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for Dish Network Corp - Class A (DISH). Estimate the intrinsic value of DISH stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $3.61. Free cash flow: $-7.83B. WACC: 10.00%. Shares outstanding: 533.9M. GoodMoat fair value: $62.97.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateDish Network Corp - Class A's true worth.