DISH Network Corp Valuation – Initial Coverage $DISH

Company Profile (excerpt from Reuters): DISH Network Corporation, incorporated on April 26, 1995, is a holding company. The Company operates through two segments: Pay-TV and Broadband, and Wireless. The Company offers pay-TV services under the DISH brand and the Sling brand (collectively Pay-TV services).

DISH Chart

DISH data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of DISH – April 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $17,970,869,211 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.68 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 30.67% Fail
6. Moderate PEmg Ratio PEmg < 20 14.11 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 2.92 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.68 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -9.81 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $2.73
MG Growth Estimate 5.16%
MG Value $51.37
Opinion Undervalued
MG Grade C-
MG Value based on 3% Growth $39.57
MG Value based on 0% Growth $23.19
Market Implied Growth Rate 2.81%
Current Price $38.51
% of Intrinsic Value 74.97%

DISH Network Corp does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings growth over the last ten years, and the poor dividend history. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $2.03 in 2014 to an estimated $2.73 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 2.81% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into DISH Network Corp revealed the company was trading above its Graham Number of $25.48. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 14.11, which was below the industry average of 41.47, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-37.21.

DISH Network Corp receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$37.21
Graham Number $25.48
PEmg 14.11
Current Ratio 0.68
PB Ratio 2.92
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 12/1/2017
Total Current Assets $3,285,023,000
Total Current Liabilities $4,828,004,000
Long-Term Debt $15,134,441,000
Total Assets $29,773,766,000
Intangible Assets $23,725,789,000
Total Liabilities $22,836,352,000
Shares Outstanding (Diluted Average) 525,467,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.94
Dec2017 $4.07
Dec2016 $3.15
Dec2015 $1.73
Dec2014 $2.04
Dec2013 $1.76
Dec2012 $1.41
Dec2011 $3.39
Dec2010 $2.20
Dec2009 $1.42
Dec2008 $1.98
Dec2007 $1.68
Dec2006 $1.37
Dec2005 $3.22
Dec2004 $0.46
Dec2003 $0.46
Dec2002 -$0.86
Dec2001 -$0.45
Dec2000 -$1.38
Dec1999 -$1.92
Dec1998 -$0.82

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $2.73
Dec2017 $2.93
Dec2016 $2.25
Dec2015 $1.89
Dec2014 $2.03
Dec2013 $2.03
Dec2012 $2.14
Dec2011 $2.38
Dec2010 $1.82
Dec2009 $1.73
Dec2008 $1.84
Dec2007 $1.66
Dec2006 $1.41
Dec2005 $1.14
Dec2004 -$0.05
Dec2003 -$0.48
Dec2002 -$0.99

Recommended Reading:

Other ModernGraham posts about the company

None. This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

AT&T Inc Valuation – April 2018 $T
Spok Holdings Inc Valuation – March 2018 $SPOK
SBA Communications Corp Valuation – Initial Coverage $SBAC
Harris Corporation Valuation – February 2018 $HRS
Verizon Communications Inc Valuation – February 2018 $VZ
Mitel Networks Corp Valuation – Initial Coverage $TSE:MNW
ATN International Inc Valuation – Initial Coverage $ATNI
CenturyLink Inc Valuation – July 2017 $CTL
Telephone & Data Systems Inc Valuation – Initial Coverage $TDS
Lumos Networks Corp Valuation – Initial Coverage $LMOS


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.