COMP <GO>
ECHO vs MA // EV/EBITDA & P/E VALUATION
EchoStar Corporation (NASDAQ) VS. Mastercard Incorporated (NYSE) • 15-METRIC TALLY: ECHO 2
— MA 11
■ METRIC PARITY
LAST: $96.94 (-0.74%) • MKT CAP: $28.40B
valuation
—
LAST: $638.01 (+0.36%) • MKT CAP: $556.88B
valuation
29.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ECHO VS. MA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ECHO | MA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 41.00% | 41.00% | 0.00 | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 33.50% | -68.50 | MA | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 29.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -3.75% | 3.08% | -6.83 | MA | /fcf-yield <GO> |
| Operating Margin | -60.00% | 57.60% | -117.60 | MA | /operating-margins <GO> |
| Net Profit Margin | -0.30% | 45.60% | -45.90 | MA | /net-margins <GO> |
| Revenue Growth (YoY) | -5.20% | 16.40% | -21.60 | MA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.49% | -0.49 | MA | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.45 | 11.17 | -10.72 | MA | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 8/9 | -6.00 | MA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | 6.70% | 6.60% | +0.10 | MA | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 58.9 | 70.6 | -11.76 | MA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.93 | 0.90 | +0.03 | ECHO | /macro-sensitivity <GO> |
| Forward P/E Multiple | 19.0x | 31.2x | -12.20 | ECHO | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $28.40B | $556.88B | -$528.48B | MA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ECHO REV | MA REV | ECHO GROSS % | MA GROSS % | ECHO FCF | MA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $15.00B | $32.79B | 44.0% | 44.0% | -$1.07B | $17.16B |
| FY 2024 | $15.83B | $28.17B | 44.0% | 44.0% | -$292.2M | $14.31B |
| FY 2023 | $17.02B | $25.10B | 44.0% | 44.0% | $1.67B | $10.85B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ECHO // BETA 0.93
MA // BETA 0.90