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 10,711 - -
Change - -28.84% -12.28% -40.65% 362.39% 72.16% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 15,107 14,700 14,105
Change - -36.37% 112.91% -11.81% 57.44% 38.31% -2.69% -4.05%
P/E -232x 2.37x -1.98x -2.33x -183x -62x -66x -140x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.41x 2.45x 2.44x
PEG - -0x 0x 0x 1.9x -0x 11.02x 2.7x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.21x 2.11x 1.97x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.11x 2.9x 2.6x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.68x 9.02x 8.22x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 35.2x 33.1x 23.2x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 88.4x 42.7x 41.6x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.13% 2.34% 2.4%
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 77.75 77.75 77.75
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.($)
-62.04x3.11x9.68x - 1.07TCr
26.81x5.96x15.44x1.56% 43TCr
51.41x18.2x36.52x-.--% 25TCr
21.83x0.88x15.66x2.12% 19TCr
29.19x9.24x22.3x0.44% 16TCr
46.16x13.7x31.07x-.--% 8.78TCr
33.6x6.52x18.63x1% 7.66TCr
43.9x2.32x15.13x1.64% 5.98TCr
27.53x6.21x20.73x1.5% 5.32TCr
17.12x2.65x11.4x4.29% 4.59TCr
Average 23.55x 6.88x 19.65x 1.4% 13.6TCr
Weighted average by Cap. 32.22x 8.08x 21.28x 1.19%

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!