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 9,632 - -
Change - -28.84% -12.28% -40.65% 362.39% 54.83% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 14,031 13,626 13,042
Change - -36.37% 112.91% -11.81% 57.44% 28.45% -2.88% -4.29%
P/E -232x 2.37x -1.98x -2.33x -183x -55.8x -59.3x -124x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.17x 2.21x 2.2x
PEG - -0x 0x 0x 1.9x -0x 10.09x 2.4x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 1.99x 1.9x 1.77x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.89x 2.69x 2.4x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 8.99x 8.36x 7.6x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 32.7x 30.7x 21.4x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 82.1x 39.5x 38.5x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.22% 2.53% 2.6%
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 69.92 69.92 69.92
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.($)
-55.8x2.89x8.99x - 963.19Cr
33.67x7.05x18.22x1.51% 43TCr
49.08x17.31x34.75x-.--% 23TCr
20.83x0.84x14.93x2.22% 18TCr
26.55x8.75x21.14x0.48% 14TCr
34.75x6.72x19.21x0.97% 7.93TCr
41.07x12.16x27.57x-.--% 7.81TCr
40.67x2.14x13.95x1.77% 5.52TCr
27.56x6.22x20.76x1.5% 5.32TCr
67.86x7.92x36.48x-.--% 5.01TCr
Average 28.63x 7.20x 21.60x 0.94% 13.18TCr
Weighted average by Cap. 35.06x 8.25x 22.19x 1.06%

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.