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 11,162 - -
Change - -28.84% -12.28% -40.65% 362.39% 79.43% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 15,396 15,170 14,422
Change - -36.37% 112.91% -11.81% 57.44% 40.95% -1.47% -4.93%
P/E -232x 2.37x -1.98x -2.33x -183x -56.4x -66.4x -136x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.56x 2.62x 2.62x
PEG - -0x 0x 0x 1.9x -0x 4.4x 2.7x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.3x 2.2x 2.06x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.17x 2.99x 2.66x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.81x 9.25x 8.46x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 38.4x 32.6x -
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 85.7x 43x 42.6x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.17% 2.33% 2.35%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.436 -1.221 -0.5977
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,856 5,080 5,425
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,570 1,640 1,705
EBIT 1 157.8 51.86 484.1 480.7 474.3 400.7 465.8 -
Net income 1 -15.53 1,085 -1,069 -575 -34.09 -221.8 -216.9 -89.68
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,234 4,007 3,259
Reference price 2 48.80 33.84 18.09 10.42 45.80 81.03 81.03 81.03
Nbr of stocks (in thousands) 74,421 76,373 125,320 129,120 135,831 137,755 - -
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.($)
-56.44x3.17x9.81x - 11.16B
37.38x7.81x20.17x1.36% 479B
51.81x18.42x36.32x-.--% 249B
21.49x0.89x15.61x2.09% 194B
33.47x10.58x26.07x0.31% 164B
33.03x6.26x18.32x1.08% 72.73B
167.28x21.53x63.13x-.--% 64.28B
30.22x6.86x23.09x1.36% 58.35B
78.55x9.15x42.24x-.--% 57.87B
40.41x2.13x13.85x1.78% 54.64B
Average 43.72x 8.68x 26.86x 0.89% 140.48B
Weighted average by Cap. 43.78x 9.36x 25.66x 0.98%

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.