Company Valuation: Viasat, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,632 2,584 2,267 1,345 6,221 10,237 - -
Change - -28.84% -12.28% -40.65% 362.39% 64.55% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 14,633 14,226 13,631
Change - -36.37% 112.91% -11.81% 57.44% 33.97% -2.78% -4.19%
P/E -232x 2.37x -1.98x -2.33x -183x -59.3x -63.1x -134x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.3x 2.35x 2.34x
PEG - -0x 0x 0x 1.9x -0x 10.54x 2.5x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.11x 2.02x 1.89x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.02x 2.8x 2.51x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.37x 8.73x 7.94x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 34.1x 32x 22.4x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 85.6x 41.3x 40.2x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.17% 2.42% 2.49%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.253 -1.178 -0.5561
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,850 5,073 5,427
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,561 1,630 1,716
EBIT 1 157.8 51.86 484.1 480.7 474.3 428.7 444.4 608.9
Net income 1 -15.53 1,085 -1,069 -575 -34.09 -167.7 -162.2 -65.36
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,397 3,990 3,394
Reference price 2 48.80 33.84 18.09 10.42 45.80 74.31 74.31 74.31
Nbr of stocks (in thousands) 74,421 76,373 1,25,320 1,29,120 1,35,831 1,37,756 - -
Announcement Date 25/05/22 17/05/23 21/05/24 20/05/25 28/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-59.3x3.02x9.37x - 1.02TCr
27.54x6.12x15.85x1.52% 44TCr
52.63x18.66x37.44x-.--% 25TCr
21.6x0.87x15.49x2.14% 19TCr
29.96x9.48x22.88x0.43% 16TCr
43.73x12.89x29.14x-.--% 8.31TCr
33.83x6.56x18.74x1% 7.71TCr
45.69x2.42x15.79x1.58% 6.21TCr
28.22x6.38x21.29x1.46% 5.45TCr
60.69x7.81x34.55x-.--% 4.96TCr
Average 28.46x 7.42x 22.06x 0.9% 13.82TCr
Weighted average by Cap. 34.29x 8.39x 22.35x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. VSAT Stock
  4. Valuation Viasat, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!