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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.1x5.46x39.95x0.2% 26TCr
21.03x9.09x15.44x2.91% 18TCr
20.36x4.21x11.58x3.51% 16TCr
13.83x1.95x6.94x5.12% 12TCr
20.67x5.94x13.17x3.27% 11TCr
18.49x5.64x11.29x3.51% 9.73TCr
21.16x3.19x13.52x0.63% 9.56TCr
19.6x5.1x12.33x3.07% 6.84TCr
18.73x6.22x13.34x3.96% 5.93TCr
Average 20.66x 5.20x 15.28x 2.91% 12.65TCr
Weighted average by Cap. 22.33x 5.38x 18.71x 2.55%

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