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.($)
35.19x6.17x45.16x0.19% 29TCr
21.76x9.17x15.17x2.83% 18TCr
20.89x4.34x11.76x3.45% 16TCr
13.97x1.98x6.97x5.11% 12TCr
21.4x5.96x13.18x3.19% 11TCr
18.55x5.65x11.26x3.5% 9.77TCr
20.47x3.15x12.34x0.67% 8.95TCr
21x5.31x12.75x2.89% 7.28TCr
19.29x6.38x13.66x3.84% 6.11TCr
Average 21.39x 5.35x 15.81x 2.85% 13.06TCr
Weighted average by Cap. 23.60x 5.64x 20.32x 2.47%

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. VSTT.F Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited