Intrinsic value of Intelsat - I

Previous Close

$19.00

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$19.00

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

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

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

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
  2,192
  2,242
  2,300
  2,365
  2,436
  2,515
  2,601
  2,693
  2,793
  2,901
  3,015
  3,138
  3,268
  3,406
  3,553
  3,709
  3,874
  4,048
  4,232
  4,427
  4,632
  4,848
  5,077
  5,317
  5,570
  5,836
  6,117
  6,412
  6,723
  7,049
Variable operating expenses, $m
 
  1,258
  1,275
  1,294
  1,315
  1,338
  1,364
  1,392
  1,422
  1,455
  1,490
  985
  1,025
  1,067
  1,113
  1,161
  1,212
  1,265
  1,322
  1,382
  1,446
  1,513
  1,584
  1,658
  1,737
  1,819
  1,906
  1,998
  2,095
  2,196
  2,303
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
  1,258
  1,275
  1,294
  1,315
  1,338
  1,364
  1,392
  1,422
  1,455
  1,490
  985
  1,025
  1,067
  1,113
  1,161
  1,212
  1,265
  1,322
  1,382
  1,446
  1,513
  1,584
  1,658
  1,737
  1,819
  1,906
  1,998
  2,095
  2,196
  2,303
Operating income, $m
  1,951
  934
  968
  1,006
  1,050
  1,098
  1,151
  1,209
  1,271
  1,339
  1,411
  2,030
  2,113
  2,200
  2,294
  2,393
  2,497
  2,608
  2,726
  2,850
  2,981
  3,119
  3,265
  3,418
  3,580
  3,751
  3,930
  4,119
  4,318
  4,527
  4,747
EBITDA, $m
  2,646
  2,649
  2,710
  2,780
  2,858
  2,945
  3,040
  3,143
  3,255
  3,376
  3,505
  3,644
  3,792
  3,949
  4,117
  4,294
  4,483
  4,682
  4,892
  5,115
  5,350
  5,598
  5,860
  6,135
  6,426
  6,732
  7,054
  7,393
  7,749
  8,125
  8,519
Interest expense (income), $m
  870
  1,023
  676
  696
  718
  742
  770
  800
  832
  868
  906
  947
  990
  1,037
  1,087
  1,139
  1,195
  1,255
  1,318
  1,384
  1,454
  1,528
  1,607
  1,689
  1,776
  1,868
  1,964
  2,066
  2,173
  2,285
  2,403
Earnings before tax, $m
  1,010
  -89
  291
  311
  332
  356
  382
  409
  439
  471
  505
  1,084
  1,122
  1,164
  1,207
  1,253
  1,302
  1,354
  1,408
  1,466
  1,527
  1,591
  1,658
  1,729
  1,804
  1,883
  1,966
  2,053
  2,145
  2,242
  2,343
Tax expense, $m
  16
  0
  79
  84
  90
  96
  103
  111
  119
  127
  136
  293
  303
  314
  326
  338
  352
  366
  380
  396
  412
  429
  448
  467
  487
  508
  531
  554
  579
  605
  633
Net income, $m
  990
  -89
  213
  227
  243
  260
  279
  299
  321
  344
  369
  791
  819
  849
  881
  915
  951
  988
  1,028
  1,070
  1,114
  1,161
  1,210
  1,262
  1,317
  1,375
  1,435
  1,499
  1,566
  1,636
  1,711

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
  12,894
  13,191
  13,530
  13,910
  14,332
  14,795
  15,298
  15,844
  16,431
  17,062
  17,737
  18,456
  19,223
  20,037
  20,902
  21,818
  22,787
  23,813
  24,896
  26,040
  27,247
  28,520
  29,862
  31,276
  32,764
  34,332
  35,982
  37,719
  39,545
  41,467
Adjusted assets (=assets-cash), $m
  12,276
  12,894
  13,191
  13,530
  13,910
  14,332
  14,795
  15,298
  15,844
  16,431
  17,062
  17,737
  18,456
  19,223
  20,037
  20,902
  21,818
  22,787
  23,813
  24,896
  26,040
  27,247
  28,520
  29,862
  31,276
  32,764
  34,332
  35,982
  37,719
  39,545
  41,467
Revenue / Adjusted assets
  0.178
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
  0.170
Average production assets, $m
  8,956
  11,731
  12,001
  12,310
  12,656
  13,040
  13,461
  13,919
  14,415
  14,950
  15,524
  16,137
  16,792
  17,490
  18,231
  19,017
  19,851
  20,733
  21,666
  22,652
  23,692
  24,791
  25,949
  27,169
  28,456
  29,810
  31,237
  32,738
  34,318
  35,980
  37,728
Working capital, $m
  191
  -118
  -121
  -124
  -128
  -132
  -136
  -140
  -145
  -151
  -157
  -163
  -169
  -176
  -184
  -192
  -200
  -209
  -219
  -229
  -239
  -250
  -262
  -274
  -287
  -301
  -315
  -330
  -346
  -363
  -381
Total debt, $m
  14,198
  9,395
  9,662
  9,967
  10,310
  10,689
  11,106
  11,559
  12,050
  12,579
  13,146
  13,754
  14,401
  15,091
  15,824
  16,602
  17,427
  18,299
  19,222
  20,197
  21,227
  22,313
  23,459
  24,666
  25,939
  27,279
  28,690
  30,175
  31,737
  33,381
  35,111
Total liabilities, $m
  16,576
  11,605
  11,872
  12,177
  12,519
  12,899
  13,315
  13,769
  14,259
  14,788
  15,356
  15,963
  16,611
  17,301
  18,034
  18,812
  19,636
  20,509
  21,432
  22,407
  23,436
  24,522
  25,668
  26,876
  28,148
  29,488
  30,899
  32,384
  33,947
  35,591
  37,320
Total equity, $m
  -3,634
  1,289
  1,319
  1,353
  1,391
  1,433
  1,479
  1,530
  1,584
  1,643
  1,706
  1,774
  1,846
  1,922
  2,004
  2,090
  2,182
  2,279
  2,381
  2,490
  2,604
  2,725
  2,852
  2,986
  3,128
  3,276
  3,433
  3,598
  3,772
  3,955
  4,147
Total liabilities and equity, $m
  12,942
  12,894
  13,191
  13,530
  13,910
  14,332
  14,794
  15,299
  15,843
  16,431
  17,062
  17,737
  18,457
  19,223
  20,038
  20,902
  21,818
  22,788
  23,813
  24,897
  26,040
  27,247
  28,520
  29,862
  31,276
  32,764
  34,332
  35,982
  37,719
  39,546
  41,467
Debt-to-equity ratio
  -3.907
  7.290
  7.330
  7.370
  7.410
  7.460
  7.510
  7.560
  7.610
  7.660
  7.710
  7.750
  7.800
  7.850
  7.900
  7.940
  7.990
  8.030
  8.070
  8.110
  8.150
  8.190
  8.230
  8.260
  8.290
  8.330
  8.360
  8.390
  8.410
  8.440
  8.470
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
  -89
  213
  227
  243
  260
  279
  299
  321
  344
  369
  791
  819
  849
  881
  915
  951
  988
  1,028
  1,070
  1,114
  1,161
  1,210
  1,262
  1,317
  1,375
  1,435
  1,499
  1,566
  1,636
  1,711
Depreciation, amort., depletion, $m
  695
  1,715
  1,742
  1,773
  1,808
  1,846
  1,888
  1,934
  1,984
  2,037
  2,095
  1,614
  1,679
  1,749
  1,823
  1,902
  1,985
  2,073
  2,167
  2,265
  2,369
  2,479
  2,595
  2,717
  2,846
  2,981
  3,124
  3,274
  3,432
  3,598
  3,773
Funds from operations, $m
  645
  1,626
  1,955
  2,000
  2,051
  2,106
  2,167
  2,233
  2,304
  2,381
  2,463
  2,405
  2,499
  2,598
  2,704
  2,817
  2,936
  3,062
  3,195
  3,335
  3,484
  3,640
  3,805
  3,979
  4,163
  4,356
  4,559
  4,773
  4,998
  5,234
  5,483
Change in working capital, $m
  -39
  -2
  -3
  -3
  -3
  -4
  -4
  -5
  -5
  -5
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -9
  -9
  -10
  -11
  -11
  -12
  -12
  -13
  -14
  -14
  -15
  -16
  -17
  -18
Cash from operations, $m
  684
  1,628
  1,958
  2,003
  2,054
  2,110
  2,171
  2,238
  2,309
  2,387
  2,469
  2,411
  2,505
  2,605
  2,712
  2,825
  2,944
  3,070
  3,204
  3,345
  3,494
  3,651
  3,817
  3,992
  4,176
  4,369
  4,573
  4,788
  5,014
  5,251
  5,501
Maintenance CAPEX, $m
  0
  -1,150
  -1,173
  -1,200
  -1,231
  -1,266
  -1,304
  -1,346
  -1,392
  -1,442
  -1,495
  -1,552
  -1,614
  -1,679
  -1,749
  -1,823
  -1,902
  -1,985
  -2,073
  -2,167
  -2,265
  -2,369
  -2,479
  -2,595
  -2,717
  -2,846
  -2,981
  -3,124
  -3,274
  -3,432
  -3,598
New CAPEX, $m
  -715
  -233
  -270
  -308
  -346
  -384
  -421
  -458
  -496
  -535
  -574
  -614
  -655
  -697
  -741
  -786
  -833
  -882
  -933
  -986
  -1,041
  -1,098
  -1,158
  -1,221
  -1,286
  -1,355
  -1,426
  -1,501
  -1,580
  -1,662
  -1,748
Cash from investing activities, $m
  -731
  -1,383
  -1,443
  -1,508
  -1,577
  -1,650
  -1,725
  -1,804
  -1,888
  -1,977
  -2,069
  -2,166
  -2,269
  -2,376
  -2,490
  -2,609
  -2,735
  -2,867
  -3,006
  -3,153
  -3,306
  -3,467
  -3,637
  -3,816
  -4,003
  -4,201
  -4,407
  -4,625
  -4,854
  -5,094
  -5,346
Free cash flow, $m
  -47
  246
  515
  495
  477
  461
  446
  433
  421
  410
  400
  245
  237
  229
  222
  215
  209
  203
  198
  193
  188
  184
  180
  176
  172
  169
  166
  163
  160
  157
  155
Issuance/(repayment) of debt, $m
  628
  -4,813
  267
  305
  343
  380
  416
  453
  491
  529
  568
  607
  648
  690
  733
  778
  824
  873
  923
  975
  1,030
  1,086
  1,146
  1,208
  1,272
  1,340
  1,411
  1,485
  1,563
  1,644
  1,729
Issuance/(repurchase) of shares, $m
  0
  5,187
  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
  374
  267
  305
  343
  380
  416
  453
  491
  529
  568
  607
  648
  690
  733
  778
  824
  873
  923
  975
  1,030
  1,086
  1,146
  1,208
  1,272
  1,340
  1,411
  1,485
  1,563
  1,644
  1,729
Total cash flow (excl. dividends), $m
  499
  619
  782
  800
  819
  840
  863
  887
  912
  939
  968
  852
  884
  919
  955
  993
  1,033
  1,076
  1,121
  1,168
  1,218
  1,270
  1,325
  1,384
  1,445
  1,509
  1,577
  1,648
  1,723
  1,801
  1,884
Retained Cash Flow (-), $m
  -1,016
  -5,187
  -30
  -34
  -38
  -42
  -46
  -50
  -55
  -59
  -63
  -67
  -72
  -77
  -81
  -86
  -92
  -97
  -103
  -108
  -114
  -121
  -127
  -134
  -141
  -149
  -157
  -165
  -174
  -183
  -192
Prev. year cash balance distribution, $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 flow adjustment, $m
 
  15
  15
  16
  16
  17
  17
  18
  18
  19
  20
  20
  21
  22
  23
  24
  25
  26
  27
  28
  30
  31
  32
  34
  36
  37
  39
  41
  43
  45
  47
Cash available for distribution, $m
 
  -4,567
  752
  766
  781
  798
  816
  836
  858
  880
  905
  785
  812
  842
  873
  907
  942
  979
  1,018
  1,060
  1,103
  1,149
  1,198
  1,249
  1,303
  1,360
  1,420
  1,483
  1,549
  1,619
  1,692
Discount rate, %
 
  15.40
  16.17
  16.98
  17.83
  18.72
  19.65
  20.64
  21.67
  22.75
  23.89
  25.08
  26.34
  27.66
  29.04
  30.49
  32.02
  33.62
  35.30
  37.06
  38.92
  40.86
  42.90
  45.05
  47.30
  49.67
  52.15
  54.76
  57.50
  60.37
  63.39
PV of cash for distribution, $m
 
  -3,958
  557
  478
  405
  338
  278
  225
  179
  139
  106
  67
  49
  35
  25
  17
  11
  7
  4
  3
  2
  1
  0
  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. operates in satellite services business. The Company provides satellite services to its communications customers around the world. It provides 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 Internet service providers (ISPs). The Company is also a provider of commercial satellite communication services to the United States Government and other select military organizations and their contractors. The Company focuses on business-to-business services, indirectly enable enterprise, government and consumer applications through its customers. The Company has operations in North America, Europe, Latin America and Caribbean, Africa and Middle East, and Asia Pacific.

FINANCIAL RATIOS  of  Intelsat (I)

Valuation Ratios
P/E Ratio 2.3
Price to Sales 1
Price to Book -0.6
Price to Tangible Book
Price to Cash Flow 3.3
Price to Free Cash Flow -72.3
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 $2149 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 15.4%, 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 57.9%.

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 7.2% 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 0.7%.

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 535.2%.

Life of production assets of 10 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 -5.4%. 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 - $-3808 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 118 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 $2.2 billion.

RELATED COMPANIES Price Int.Val. Rating
IRDM Iridium Commun 18.25 3.94  str.sell
GSAT Globalstar 0.450 0.06  str.sell
SATS EchoStar 45.29 48.11  hold

COMPANY NEWS

▶ Up 400% So Far in 2018, Is Intelsat for Real?   [Jul-20-18 09:03PM  Motley Fool]
▶ Intelsat Joins the Seamless Air Alliance   [Jul-18-18 09:00AM  Business Wire]
▶ Intelsat Announces 2018 Second Quarter Conference Call   [Jul-17-18 04:30PM  Business Wire]
▶ Why Intelsat Stock Popped 10% Today   [Jul-12-18 02:47PM  Motley Fool]
▶ 4 Hot Small Caps Vulnerable to a Big Pullback   [Jun-29-18 12:07PM  Investopedia]
▶ [$$] Intelsat Investors' Patience Pays Off   [Jun-27-18 05:09PM  The Wall Street Journal]
▶ Why Intelsat Stock Just Dropped 9%   [Jun-22-18 04:46PM  Motley Fool]
▶ Why Intelsat Stock Just Popped 22%   [01:07PM  Motley Fool]
▶ Why Intelsat S.A. Stock Soared 82.7% in May   [Jun-14-18 11:12AM  Motley Fool]
▶ Intelsat (I) in Focus: Stock Moves 7.6% Higher   [Jun-13-18 08:49AM  Zacks]
▶ The 5 Hottest Small-Cap Stocks Of 2018   [Jun-08-18 02:32PM  InvestorPlace]
▶ Navarino Announces Strategic Partnership with Intelsat   [Jun-04-18 03:37PM  Business Wire]
▶ Why Intelsat Stock Just Dropped 10%   [Jun-01-18 12:38PM  Motley Fool]
▶ Why Intelsat Stock Popped Another 16% Again Today   [May-31-18 01:00PM  Motley Fool]
▶ Why Intelsat Stock Popped 12% Today   [May-23-18 06:43PM  Motley Fool]
▶ [$$] Egregious expectations - Intelsat edition   [May-16-18 12:00AM  Financial Times]
▶ Why Intelsat Stock Gave Back Some of Its Gains Today   [May-02-18 12:38PM  Motley Fool]
▶ Why Intelsat Stock Soared 33% Today   [04:50PM  Motley Fool]
▶ Intelsat: 1Q Earnings Snapshot   [06:45AM  Associated Press]
▶ Intelsat S.A. to Host Earnings Call   [06:15AM  ACCESSWIRE]
▶ Intelsat Announces 2018 First Quarter Conference Call   [Apr-17-18 04:00PM  Business Wire]
▶ Why Intelsat Stock Just Popped (Another) 10%   [Apr-16-18 01:42PM  Motley Fool]
▶ Intelsat (I) in Focus: Stock Moves 8.3% Higher   [Apr-13-18 08:52AM  Zacks]
▶ Why Intelsat Stock Just Jumped 12% (Again)   [Apr-10-18 06:15PM  Motley Fool]
▶ Why Intelsat Stock Just Jumped 12%   [Apr-09-18 01:28PM  Motley Fool]
▶ Why Intelsat S.A. Stock Gained 72.2% in February   [Mar-13-18 01:17PM  Motley Fool]
▶ Why Intelsat Stock Shot Into Orbit Today   [Feb-27-18 05:21PM  Motley Fool]
▶ Why Intelsat Stock Just Crashed to Earth   [02:32PM  Motley Fool]
▶ Intelsat reports 4Q loss   [10:31AM  Associated Press]
▶ Intelsat S.A. to Host Earnings Call   [06:00AM  ACCESSWIRE]
▶ [$$] Satellite Operators Pitch Plan to Share Airwaves   [Feb-08-18 06:49PM  The Wall Street Journal]
▶ Amazing ETF Strategies for Skyrocketing Markets   [Jan-26-18 10:09AM  Zacks]
▶ Orbital lands second Intelsat satellite servicing deal   [Jan-09-18 10:16AM  American City Business Journals]
▶ 5 of the Best Stocks Under $10 for 2018   [Jan-05-18 12:36PM  Zacks]
▶ Intelsat S.A. (I) Jumps: Stock Rises 5.3%   [Dec-15-17 08:33AM  Zacks]
▶ ETFs with exposure to Intelsat SA : December 7, 2017   [Dec-07-17 02:02PM  Capital Cube]
▶ The Climate Reality Project Goes Global with Intelsat   [Dec-04-17 08:20AM  Business Wire]
Financial statements 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

ASSET ALLOCATION

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

Copyright © X-FIN.com 2005-2018. All rigths reserved.