Company Valuation: Vast Renewables Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 - - 68.34 2.098
Change - - - -96.93%
Enterprise Value (EV) - - 70.51 5.065
Change - - - -92.82%
P/E -3.47x -1.5x -0.13x -0.46x
PBR - -0.78x -8.23x -0.47x
PEG - -0x -0x 0x
Capitalization / Revenue - - 200x 0.15x
EV / Revenue - - 0x 0x
EV / EBITDA - - -0x -0x
EV / EBIT - - -0x -0x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -2.882 -7.081 -17.5 -0.1512
Distribution rate - - - -
Net sales 1 1.917 0.919 0.342 14.33
EBITDA 1 -4.632 -12.91 -20.28 -6.759
EBIT 1 -4.679 -12.93 -20.3 -6.799
Net income 1 -6.193 -15.22 -293.4 -4.531
Net Debt - 24.94 2.173 2.967
Reference price 2 10.000000 10.640000 2.280000 0.070000
Nbr of stocks (in thousands) - - 29,974 29,974
Announcement Date 09/09/24 09/09/24 09/09/24 23/10/25
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.64x5.16x37.73x0.21% 25TCr
20.88x9.08x15.52x2.93% 18TCr
19.51x4.03x11.09x3.67% 15TCr
12.43x1.83x6.51x5.7% 10TCr
22.43x3.44x13.98x0.6% 10TCr
19.86x5.82x12.77x3.42% 10TCr
17.99x5.57x11.21x3.59% 9.47TCr
19.38x5.14x12.42x3.09% 6.79TCr
18.63x6.25x13.13x4% 5.87TCr
Average 20.20x 5.15x 14.93x 3.02% 12.26TCr
Weighted average by Cap. 21.70x 5.31x 18.04x 2.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. VSTTF Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited