Intrinsic value of Intelsat - I

Previous Close

$3.09

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$3.09

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of I stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -7.01
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  2,188
  2,400
  2,455
  2,518
  2,589
  2,668
  2,754
  2,848
  2,949
  3,059
  3,176
  3,301
  3,435
  3,578
  3,730
  3,891
  4,061
  4,242
  4,432
  4,634
  4,847
  5,072
  5,309
  5,558
  5,822
  6,099
  6,391
  6,698
  7,021
  7,361
  7,718
Variable operating expenses, $m
 
  1,224
  1,246
  1,271
  1,299
  1,331
  1,365
  1,403
  1,444
  1,487
  1,534
  1,323
  1,376
  1,433
  1,494
  1,559
  1,627
  1,699
  1,776
  1,856
  1,942
  2,032
  2,127
  2,227
  2,332
  2,443
  2,560
  2,683
  2,813
  2,949
  3,092
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  237
  1,224
  1,246
  1,271
  1,299
  1,331
  1,365
  1,403
  1,444
  1,487
  1,534
  1,323
  1,376
  1,433
  1,494
  1,559
  1,627
  1,699
  1,776
  1,856
  1,942
  2,032
  2,127
  2,227
  2,332
  2,443
  2,560
  2,683
  2,813
  2,949
  3,092
Operating income, $m
  1,951
  1,176
  1,210
  1,247
  1,290
  1,337
  1,389
  1,445
  1,506
  1,571
  1,641
  1,979
  2,059
  2,145
  2,236
  2,332
  2,434
  2,542
  2,657
  2,778
  2,905
  3,040
  3,182
  3,332
  3,489
  3,655
  3,830
  4,014
  4,208
  4,412
  4,626
EBITDA, $m
  2,646
  1,897
  1,941
  1,991
  2,047
  2,109
  2,177
  2,251
  2,331
  2,418
  2,511
  2,610
  2,716
  2,829
  2,949
  3,076
  3,211
  3,353
  3,504
  3,664
  3,832
  4,009
  4,197
  4,394
  4,602
  4,821
  5,052
  5,295
  5,550
  5,819
  6,102
Interest expense (income), $m
  870
  891
  536
  551
  569
  589
  611
  635
  662
  690
  721
  754
  790
  827
  868
  910
  955
  1,003
  1,054
  1,108
  1,165
  1,225
  1,288
  1,355
  1,425
  1,499
  1,577
  1,659
  1,746
  1,837
  1,932
Earnings before tax, $m
  1,010
  285
  674
  696
  721
  748
  777
  809
  844
  881
  920
  1,225
  1,270
  1,317
  1,368
  1,422
  1,479
  1,539
  1,602
  1,670
  1,740
  1,815
  1,894
  1,977
  2,064
  2,156
  2,253
  2,355
  2,462
  2,575
  2,694
Tax expense, $m
  16
  77
  182
  188
  195
  202
  210
  219
  228
  238
  248
  331
  343
  356
  369
  384
  399
  415
  433
  451
  470
  490
  511
  534
  557
  582
  608
  636
  665
  695
  727
Net income, $m
  990
  208
  492
  508
  526
  546
  567
  591
  616
  643
  672
  894
  927
  962
  999
  1,038
  1,079
  1,123
  1,170
  1,219
  1,271
  1,325
  1,383
  1,443
  1,507
  1,574
  1,645
  1,719
  1,798
  1,880
  1,967

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  666
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  12,942
  12,308
  12,591
  12,915
  13,278
  13,681
  14,122
  14,603
  15,124
  15,685
  16,287
  16,931
  17,618
  18,349
  19,127
  19,952
  20,826
  21,752
  22,731
  23,765
  24,857
  26,009
  27,224
  28,505
  29,854
  31,275
  32,772
  34,347
  36,004
  37,748
  39,582
Adjusted assets (=assets-cash), $m
  12,276
  12,308
  12,591
  12,915
  13,278
  13,681
  14,122
  14,603
  15,124
  15,685
  16,287
  16,931
  17,618
  18,349
  19,127
  19,952
  20,826
  21,752
  22,731
  23,765
  24,857
  26,009
  27,224
  28,505
  29,854
  31,275
  32,772
  34,347
  36,004
  37,748
  39,582
Revenue / Adjusted assets
  0.178
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
  0.195
Average production assets, $m
  8,956
  9,039
  9,247
  9,484
  9,751
  10,047
  10,371
  10,724
  11,106
  11,518
  11,960
  12,433
  12,938
  13,475
  14,046
  14,652
  15,294
  15,974
  16,693
  17,452
  18,254
  19,100
  19,992
  20,933
  21,924
  22,968
  24,067
  25,223
  26,440
  27,721
  29,068
Working capital, $m
  191
  -302
  -309
  -317
  -326
  -336
  -347
  -359
  -372
  -385
  -400
  -416
  -433
  -451
  -470
  -490
  -512
  -534
  -558
  -584
  -611
  -639
  -669
  -700
  -734
  -768
  -805
  -844
  -885
  -927
  -973
Total debt, $m
  14,198
  8,784
  9,039
  9,330
  9,657
  10,019
  10,417
  10,850
  11,318
  11,823
  12,365
  12,944
  13,563
  14,221
  14,921
  15,664
  16,451
  17,284
  18,165
  19,095
  20,078
  21,115
  22,209
  23,361
  24,576
  25,855
  27,202
  28,619
  30,111
  31,680
  33,331
Total liabilities, $m
  16,576
  11,077
  11,332
  11,623
  11,950
  12,312
  12,710
  13,143
  13,611
  14,116
  14,658
  15,237
  15,856
  16,514
  17,214
  17,957
  18,744
  19,577
  20,458
  21,388
  22,371
  23,408
  24,502
  25,654
  26,869
  28,148
  29,495
  30,912
  32,404
  33,973
  35,624
Total equity, $m
  -3,634
  1,231
  1,259
  1,291
  1,328
  1,368
  1,412
  1,460
  1,512
  1,568
  1,629
  1,693
  1,762
  1,835
  1,913
  1,995
  2,083
  2,175
  2,273
  2,376
  2,486
  2,601
  2,722
  2,850
  2,985
  3,128
  3,277
  3,435
  3,600
  3,775
  3,958
Total liabilities and equity, $m
  12,942
  12,308
  12,591
  12,914
  13,278
  13,680
  14,122
  14,603
  15,123
  15,684
  16,287
  16,930
  17,618
  18,349
  19,127
  19,952
  20,827
  21,752
  22,731
  23,764
  24,857
  26,009
  27,224
  28,504
  29,854
  31,276
  32,772
  34,347
  36,004
  37,748
  39,582
Debt-to-equity ratio
  -3.907
  7.140
  7.180
  7.220
  7.270
  7.320
  7.380
  7.430
  7.480
  7.540
  7.590
  7.650
  7.700
  7.750
  7.800
  7.850
  7.900
  7.950
  7.990
  8.040
  8.080
  8.120
  8.160
  8.200
  8.230
  8.270
  8.300
  8.330
  8.360
  8.390
  8.420
Adjusted equity ratio
  -0.350
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  990
  208
  492
  508
  526
  546
  567
  591
  616
  643
  672
  894
  927
  962
  999
  1,038
  1,079
  1,123
  1,170
  1,219
  1,271
  1,325
  1,383
  1,443
  1,507
  1,574
  1,645
  1,719
  1,798
  1,880
  1,967
Depreciation, amort., depletion, $m
  695
  721
  731
  744
  757
  772
  789
  806
  826
  847
  869
  631
  657
  684
  713
  744
  776
  811
  847
  886
  927
  970
  1,015
  1,063
  1,113
  1,166
  1,222
  1,280
  1,342
  1,407
  1,476
Funds from operations, $m
  645
  929
  1,223
  1,252
  1,283
  1,318
  1,356
  1,397
  1,442
  1,490
  1,541
  1,525
  1,584
  1,646
  1,712
  1,782
  1,856
  1,934
  2,017
  2,105
  2,197
  2,295
  2,397
  2,506
  2,620
  2,740
  2,867
  3,000
  3,140
  3,287
  3,442
Change in working capital, $m
  -39
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -23
  -24
  -25
  -27
  -28
  -30
  -31
  -33
  -35
  -37
  -39
  -41
  -43
  -45
Cash from operations, $m
  684
  956
  1,230
  1,260
  1,292
  1,328
  1,367
  1,409
  1,455
  1,503
  1,556
  1,541
  1,600
  1,664
  1,731
  1,802
  1,877
  1,957
  2,041
  2,130
  2,224
  2,323
  2,427
  2,537
  2,653
  2,775
  2,903
  3,038
  3,180
  3,330
  3,487
Maintenance CAPEX, $m
  0
  -450
  -459
  -469
  -481
  -495
  -510
  -526
  -544
  -564
  -585
  -607
  -631
  -657
  -684
  -713
  -744
  -776
  -811
  -847
  -886
  -927
  -970
  -1,015
  -1,063
  -1,113
  -1,166
  -1,222
  -1,280
  -1,342
  -1,407
New CAPEX, $m
  -715
  -178
  -208
  -238
  -267
  -296
  -324
  -353
  -382
  -412
  -442
  -473
  -505
  -537
  -571
  -606
  -642
  -680
  -719
  -759
  -802
  -846
  -892
  -941
  -991
  -1,044
  -1,099
  -1,157
  -1,217
  -1,281
  -1,347
Cash from investing activities, $m
  -731
  -628
  -667
  -707
  -748
  -791
  -834
  -879
  -926
  -976
  -1,027
  -1,080
  -1,136
  -1,194
  -1,255
  -1,319
  -1,386
  -1,456
  -1,530
  -1,606
  -1,688
  -1,773
  -1,862
  -1,956
  -2,054
  -2,157
  -2,265
  -2,379
  -2,497
  -2,623
  -2,754
Free cash flow, $m
  -47
  328
  564
  553
  544
  537
  533
  529
  528
  528
  529
  461
  465
  470
  476
  483
  491
  501
  512
  523
  536
  550
  565
  582
  599
  618
  639
  660
  683
  707
  733
Issuance/(repayment) of debt, $m
  628
  -5,827
  255
  291
  327
  362
  398
  433
  469
  505
  542
  580
  618
  658
  700
  743
  787
  833
  881
  931
  983
  1,037
  1,094
  1,153
  1,214
  1,279
  1,347
  1,418
  1,492
  1,569
  1,651
Issuance/(repurchase) of shares, $m
  0
  11,380
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  547
  5,553
  255
  291
  327
  362
  398
  433
  469
  505
  542
  580
  618
  658
  700
  743
  787
  833
  881
  931
  983
  1,037
  1,094
  1,153
  1,214
  1,279
  1,347
  1,418
  1,492
  1,569
  1,651
Total cash flow (excl. dividends), $m
  499
  -5,499
  818
  844
  871
  900
  930
  962
  996
  1,033
  1,071
  1,040
  1,083
  1,128
  1,176
  1,226
  1,278
  1,334
  1,392
  1,454
  1,519
  1,587
  1,659
  1,735
  1,814
  1,897
  1,985
  2,078
  2,175
  2,277
  2,384
Retained Cash Flow (-), $m
  -1,016
  -6,053
  -28
  -32
  -36
  -40
  -44
  -48
  -52
  -56
  -60
  -64
  -69
  -73
  -78
  -83
  -87
  -93
  -98
  -103
  -109
  -115
  -122
  -128
  -135
  -142
  -150
  -158
  -166
  -174
  -183
Prev. year cash balance distribution, $m
 
  172
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  790
  811
  835
  859
  886
  914
  944
  977
  1,011
  976
  1,014
  1,055
  1,098
  1,143
  1,191
  1,241
  1,295
  1,351
  1,410
  1,472
  1,537
  1,606
  1,679
  1,755
  1,836
  1,920
  2,009
  2,102
  2,200
Discount rate, %
 
  15.10
  15.86
  16.65
  17.48
  18.35
  19.27
  20.24
  21.25
  22.31
  23.43
  24.60
  25.83
  27.12
  28.47
  29.90
  31.39
  32.96
  34.61
  36.34
  38.16
  40.06
  42.07
  44.17
  46.38
  48.70
  51.13
  53.69
  56.38
  59.19
  62.15
PV of cash for distribution, $m
 
  0
  589
  511
  438
  370
  308
  252
  202
  159
  123
  87
  64
  47
  33
  23
  15
  10
  6
  4
  2
  1
  1
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0

Intelsat S.A., through its subsidiaries, provides satellite communications services worldwide. It offers a range of communications services to media companies, fixed and wireless telecommunications operators, data networking service providers for enterprise and mobile applications in the air and on the seas, multinational corporations, and ISPs; and commercial satellite communication services to the U.S. government and other military organizations and their contractors. The company offers various on-network services, including transponder services; managed services that combine satellite capacity, teleport facilities, satellite communications hardware, and other ground facilities to provide managed and monitored broadband, trunking, video, and private network services to customers; and channel services primarily used for point-to-point bilateral services to telecommunications providers. It also provides off-network and other services comprising transponder, mobile satellite, satellite-related, and other services. In addition, Intelsat S.A. offers satellite-related consulting and technical services that include the lifecycle of satellite operations and related infrastructure, from satellite and launch vehicle procurement through telemetry and commanding services, and related equipment sale services to other satellite operators. The company was founded in 1964 and is headquartered in Luxembourg. Intelsat S.A. is a subsidiary of Serafina S.A.

FINANCIAL RATIOS  of  Intelsat (I)

Valuation Ratios
P/E Ratio 0.4
Price to Sales 0.2
Price to Book -0.1
Price to Tangible Book
Price to Cash Flow 0.5
Price to Free Cash Flow -11.8
Growth Rates
Sales Growth Rate -7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -1.2%
Cap. Spend. - 3 Yr. Gr. Rate 3.5%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity -390.7%
Total Debt to Equity -390.7%
Interest Coverage 2
Management Effectiveness
Return On Assets 14.7%
Ret/ On Assets - 3 Yr. Avg. 0.1%
Return On Total Capital 9.6%
Ret/ On T. Cap. - 3 Yr. Avg. -7.2%
Return On Equity -23.9%
Return On Equity - 3 Yr. Avg. 31.4%
Asset Turnover 0.2
Profitability Ratios
Gross Margin 84.4%
Gross Margin - 3 Yr. Avg. 85.5%
EBITDA Margin 117.7%
EBITDA Margin - 3 Yr. Avg. 31.9%
Operating Margin 89.2%
Oper. Margin - 3 Yr. Avg. 3.2%
Pre-Tax Margin 46.2%
Pre-Tax Margin - 3 Yr. Avg. -36.6%
Net Profit Margin 45.2%
Net Profit Margin - 3 Yr. Avg. -37.4%
Effective Tax Rate 1.6%
Eff/ Tax Rate - 3 Yr. Avg. 3.4%
Payout Ratio 0.5%

I stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the I stock intrinsic value calculation we used $2353 million for the last fiscal year's total revenue generated by Intelsat. The default revenue input number comes from 2016 income statement of Intelsat. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our I stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 15.1%, whose default value for I is calculated based on our internal credit rating of Intelsat, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Intelsat.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of I stock the variable cost ratio is equal to 51.2%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for I stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 6.1% for Intelsat.

Corporate tax rate of 27% is the nominal tax rate for Intelsat. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the I stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for I are equal to 376.6%.

Life of production assets of 19.7 years is the average useful life of capital assets used in Intelsat operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for I is equal to -12.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-4650 million for Intelsat - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 91.315 million for Intelsat is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Intelsat at the current share price and the inputted number of shares is $0.3 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
IRDM Iridium Commun 10.65 prem.  prem.
GSAT Globalstar 2.19 prem.  prem.
GOGO Gogo 11.81 prem.  prem.
SATS EchoStar 60.48 prem.  prem.

COMPANY NEWS

▶ [$$] Biswas's Take: Intelsat Refinances Bonds With an Eye to a Tie-up   [Jun-23-17 04:32PM  The Wall Street Journal]
▶ Intelsat Announces Pricing of Senior Notes   [Jun-19-17 06:12PM  Business Wire]
▶ Intelsat Opens Office in Nairobi, Kenya   [Jun-07-17 01:00AM  Business Wire]
▶ [$$] Biswas's Take: OneWeb Formally Ends Its Pursuit of Intelsat   [Jun-05-17 12:38PM  The Wall Street Journal]
▶ Softbank Searches the Skies for OneWeb Partner   [Jun-04-17 07:04PM  TheStreet.com]
▶ SoftBank Billionaire Gets Zapped in Space   [Jun-02-17 09:30AM  Bloomberg]
▶ [$$] OneWeb Deal for Intelsat Collapsed Over Big Bondholder Haircut   [Jun-01-17 06:39PM  The Wall Street Journal]
▶ 3 Top Stocks Under $5   [May-20-17 09:11AM  Motley Fool]
▶ SoftBank May Quit Intelsat Deal Over Bond Standoff   [May-16-17 01:13PM  Bloomberg]
▶ [$$] Intelsat Bondholder Enthusiasm Lags for OneWeb Merger Deal   [May-11-17 03:16PM  The Wall Street Journal]
▶ ETFs with exposure to Intelsat SA : May 1, 2017   [May-01-17 03:59PM  Capital Cube]
▶ Why Intelsat Shares Crashed and Burned Friday   [Apr-28-17 04:04PM  Motley Fool]
▶ Intelsat reports 1Q loss   [Apr-27-17 07:00AM  Associated Press]
▶ Intelsat SA Value Analysis (NYSE:I) : April 19, 2017   [Apr-19-17 03:04PM  Capital Cube]
▶ Will SoftBank land its satellite internet moonshot?   [Apr-11-17 11:25AM  American City Business Journals]
▶ Star Wars at SoftBank   [Apr-06-17 10:10AM  Bloomberg]
▶ Now That MDA Is Buying DigitalGlobe, Should You Buy MDA?   [Mar-12-17 02:13PM  at Motley Fool]
▶ [$$] Intelsat Bondholders Organizing Ahead of SoftBank Deal   [Mar-06-17 04:34PM  at The Wall Street Journal]
▶ Corrections & Amplifications   [12:16AM  at The Wall Street Journal]
▶ Corrections & Amplifications for the edition of Monday, March 6, 2017   [Mar-05-17 04:40PM  at The Wall Street Journal]
▶ Why Intelsat Stock Just Plunged Another 18%   [Mar-02-17 06:41PM  at Motley Fool]
▶ Why Intelsat Stock Sank   [04:40PM  at Motley Fool]
▶ Satellite firms OneWeb, Intelsat merge in $13B deal   [09:24AM  at bizjournals.com]
▶ Intelsat, OneWeb merging with big cash injection from SoftBank   [Feb-28-17 04:06PM  at bizjournals.com]
▶ Intelsat posts 4Q profit   [07:45AM  AP]
▶ Intelsat Announces Upcoming Exchange Offers   [07:00AM  Business Wire]
▶ [$$] SoftBank-Backed Venture in Talks With Intelsat   [05:42AM  at The Wall Street Journal]
Stock chart of I Financial statements of I Annual reports of I
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.