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 9,281 - -
Change - -28.84% -12.28% -40.65% 362.39% 49.18% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 13,679 13,275 12,691
Change - -36.37% 112.91% -11.81% 57.44% 25.24% -2.96% -4.4%
P/E -232x 2.37x -1.98x -2.33x -183x -53.8x -57.1x -120x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.09x 2.13x 2.12x
PEG - -0x 0x 0x 1.9x -0x 9.72x 2.3x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 1.91x 1.83x 1.71x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.82x 2.62x 2.34x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 8.76x 8.14x 7.4x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 31.9x 29.9x 20.8x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 80x 38.5x 37.4x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.25% 2.6% 2.67%
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 67.37 67.37 67.37
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.($)
-53.76x2.82x8.76x - 928.06Cr
33.82x7.08x18.3x1.51% 43TCr
51.45x18.24x36.6x-.--% 25TCr
21.59x0.87x15.49x2.15% 19TCr
27.71x9.14x22.08x0.46% 15TCr
35.27x6.81x19.47x0.96% 8.04TCr
42.37x12.52x28.28x-.--% 8.03TCr
43.31x2.29x14.91x1.66% 5.89TCr
28.49x6.44x21.54x1.45% 5.5TCr
72.52x8.46x38.98x-.--% 5.36TCr
Average 30.28x 7.47x 22.44x 0.91% 13.56TCr
Weighted average by Cap. 36.36x 8.57x 23.05x 1.03%

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.