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 9,982 - -
Change - -28.84% -12.28% -40.65% 362.39% 60.45% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 14,380 13,976 13,392
Change - -36.37% 112.91% -11.81% 57.44% 31.65% -2.81% -4.18%
P/E -232x 2.37x -1.98x -2.33x -183x -57.8x -61.4x -129x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.24x 2.29x 2.28x
PEG - -0x 0x 0x 1.9x -0x 10.45x 2.5x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.06x 1.97x 1.84x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.96x 2.76x 2.47x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.21x 8.57x 7.8x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 33.5x 31.4x 22x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 84.1x 40.6x 39.5x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.19% 2.47% 2.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.253 -1.18 -0.5627
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 4,399 3,994 3,410
Reference price 2 48.80 33.84 18.09 10.42 45.80 72.46 72.46 72.46
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.($)
-57.82x2.96x9.21x - 998.18Cr
34.18x7.16x18.49x1.49% 44TCr
50.28x17.79x35.71x-.--% 24TCr
20.28x0.81x14.53x2.28% 18TCr
26.96x8.77x21.23x0.48% 15TCr
35.2x6.79x19.39x0.96% 8.03TCr
41.92x12.39x28.02x-.--% 7.94TCr
28.82x6.52x21.8x1.43% 5.56TCr
42.59x2.25x14.65x1.69% 5.82TCr
74.28x8.68x40.01x-.--% 5.49TCr
Average 29.67x 7.41x 22.30x 0.93% 13.42TCr
Weighted average by Cap. 36.05x 8.48x 22.76x 1.04%

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.