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 9,968 - -
Change - -28.84% -12.28% -40.65% 362.39% 60.23% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 14,365 13,958 13,362
Change - -36.37% 112.91% -11.81% 57.44% 31.51% -2.83% -4.27%
P/E -232x 2.37x -1.98x -2.33x -183x -57.7x -61.4x -130x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.24x 2.28x 2.28x
PEG - -0x 0x 0x 1.9x -0x 10.25x 2.5x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.06x 1.96x 1.84x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.96x 2.75x 2.46x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.2x 8.56x 7.79x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 33.5x 31.4x 21.9x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 84x 40.5x 39.4x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.19% 2.47% 2.54%
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 72.36 72.36 72.36
Nbr of stocks (in thousands) 74,421 76,373 125,320 129,120 135,831 137,756 - -
Announcement Date 25/5/22 17/5/23 21/5/24 20/5/25 28/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-57.74x2.96x9.2x - 9.97B
26.88x5.97x15.47x1.56% 431B
50.88x17.99x36.11x-.--% 243B
21.99x0.88x15.78x2.11% 193B
29.4x9.31x22.47x0.44% 159B
46.65x13.85x31.4x-.--% 88.71B
33.37x6.48x18.52x1.01% 76.11B
44.86x2.38x15.48x1.61% 61.05B
27.18x6.13x20.45x1.52% 52.49B
58.68x7.56x33.43x-.--% 47.93B
Average 28.22x 7.35x 21.83x 0.92% 136.32B
Weighted average by Cap. 33.73x 8.21x 22.00x 1.04%

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!