Company Valuation: Vast Renewables Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 - - 68.34 2.098
Change - - - -96.93%
Enterprise Value (EV) - - 70.51 5.065
Change - - - -92.82%
P/E -3.47x -1.5x -0.13x -0.46x
PBR - -0.78x -8.23x -0.47x
PEG - -0x -0x 0x
Capitalization / Revenue - - 200x 0.15x
EV / Revenue - - 0x 0x
EV / EBITDA - - -0x -0x
EV / EBIT - - -0x -0x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -2.882 -7.081 -17.5 -0.1512
Distribution rate - - - -
Net sales 1 1.917 0.919 0.342 14.33
EBITDA 1 -4.632 -12.91 -20.28 -6.759
EBIT 1 -4.679 -12.93 -20.3 -6.799
Net income 1 -6.193 -15.22 -293.4 -4.531
Net Debt - 24.94 2.173 2.967
Reference price 2 10.000000 10.640000 2.280000 0.070000
Nbr of stocks (in thousands) - - 29,974 29,974
Announcement Date 9/9/24 9/9/24 9/9/24 23/10/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.11x5.25x38.18x0.21% 253B
18.9x8.6x14.83x3.25% 157B
20.03x4.13x11.33x3.57% 150B
12.25x1.82x6.45x5.79% 98.31B
18.54x5.61x12.3x3.67% 94.73B
20.83x3.19x12.98x0.65% 92.27B
16.8x5.38x10.8x3.84% 88.43B
18.39x4.99x12.07x3.25% 64.35B
16.93x5.96x12.54x4.4% 53.02B
Average 19.31x 4.99x 14.61x 3.18% 116.84B
Weighted average by Cap. 21.21x 5.15x 18.15x 2.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. VSTTF Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited