As of June 18, 2025, BigDish PLC has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $0.11, this represents a potential upside of 0.0%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | 0.0% |
| Potential Upside (10-year) | 0.0% |
| Discount Rate (WACC) | - |
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 03-2020 | 0 | 30% |
| 03-2021 | 0 | 6% |
| 03-2022 | 0 | 2% |
| 03-2023 | 0 | 4% |
| 03-2024 | 0 | 5% |
| 03-2025 | 0 | 5% |
| 03-2026 | 0 | 7% |
| 03-2027 | 0 | 5% |
| 03-2028 | 0 | 2% |
| 03-2029 | 0 | 2% |
| 03-2030 | 0 | 2% |
Net profit margin is expected to improve from -6527% in 03-2020 to -174% by 03-2030, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 03-2020 | (1) | -6527% |
| 03-2021 | (1) | -124% |
| 03-2022 | (1) | -127% |
| 03-2023 | (1) | -132% |
| 03-2024 | (1) | -139% |
| 03-2025 | (1) | -145% |
| 03-2026 | (2) | -156% |
| 03-2027 | (2) | -164% |
| 03-2028 | (2) | -167% |
| 03-2029 | (2) | -171% |
| 03-2030 | (2) | -174% |
. Projected CapEx is expected to maintain at approximately 498% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 03-2021 | 0 |
| 03-2022 | 0 |
| 03-2023 | 0 |
| 03-2024 | 0 |
| 03-2025 | 0 |
| 03-2026 | 0 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 2,230 |
| Days Inventory | 0 |
| Days Payables | 356,619 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 2021 | (1) | (0) | 0 | (3) | 1 |
| 2022 | (1) | (0) | 0 | (1) | (1) |
| 2023 | (2) | (0) | 0 | 1 | (3) |
| 2024 | (2) | (0) | 0 | (1) | (1) |
| 2025 | (2) | (0) | 0 | (0) | (1) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | 0.0% |
| 10-Year DCF (Growth) | 0.00 | 0.0% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is BigDish PLC (DISH.L) a buy or a sell? BigDish PLC is definitely a buy. Based on our DCF analysis, BigDish PLC (DISH.L) appears to be overvalued with upside potential of 0.0%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $0.11.