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 11,215 - -
Change - -28.84% -12.28% -40.65% 362.39% 80.27% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 15,613 15,209 14,625
Change - -36.37% 112.91% -11.81% 57.44% 42.94% -2.59% -3.84%
P/E -232x 2.37x -1.98x -2.33x -183x -70.1x -67.2x -145x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.52x 2.57x 2.56x
PEG - -0x 0x 0x 1.9x -0x -15.95x 2.7x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.31x 2.21x 2.07x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.22x 3x 2.69x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.99x 9.32x 8.52x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 36.4x 34.2x 24x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 86.9x 43.1x 43.2x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.15% 2.32% 2.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.162 -1.211 -0.5627
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,855 5,075 5,427
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,563 1,632 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 -176.7 -166.9 -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 81.41 81.41 81.41
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.($)
-70.06x3.22x9.99x - 1.12TCr
34.73x7.27x18.78x1.47% 44TCr
53.15x18.88x37.88x-.--% 25TCr
23x0.93x16.52x2.01% 20TCr
35.2x11.13x27.4x0.32% 17TCr
196.16x28.73x84.25x-.--% 8.58TCr
33.15x6.43x18.36x1.02% 7.56TCr
85.53x9.96x45.99x-.--% 6.3TCr
45.89x2.44x15.86x1.57% 6.23TCr
30.72x6.97x23.32x1.34% 5.93TCr
Average 46.75x 9.60x 29.84x 0.86% 14.32TCr
Weighted average by Cap. 47.74x 10.02x 28.00x 0.96%

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.