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 10,598 - -
Change - -28.84% -12.28% -40.65% 362.39% 70.35% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 15,067 14,712 14,149
Change - -36.37% 112.91% -11.81% 57.44% 37.94% -2.35% -3.83%
P/E -232x 2.37x -1.98x -2.33x -183x -55.8x -58.3x -45.9x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.42x 2.49x 2.49x
PEG - -0x 0x 0x 1.9x -0x 13.74x -1.7x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.18x 2.09x 2.01x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.1x 2.89x 2.69x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.57x 8.93x 8.25x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 37.2x 30.9x -
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 69.2x 42.6x 34.7x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.44% 2.35% 2.88%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.378 -1.32 -1.675
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,855 5,082 5,268
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,574 1,647 1,714
EBIT 1 157.8 51.86 484.1 480.7 474.3 405.3 476 -
Net income 1 -15.53 1,085 -1,069 -575 -34.09 -227.6 -232.4 -250.8
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,470 4,115 3,552
Reference price 2 48.80 33.84 18.09 10.42 45.80 76.93 76.93 76.93
Nbr of stocks (in thousands) 74,421 76,373 125,320 129,120 135,831 137,755 - -
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.($)
-55.83x3.1x9.57x - 10.6B
35.67x7.46x19.28x1.43% 457B
53.47x18.23x38.07x-.--% 227B
18.48x0.76x13.39x2.43% 167B
31.84x10.05x24.88x0.33% 156B
32.85x6.23x18.23x1.09% 72.33B
29.35x6.65x22.39x1.4% 56.66B
144.54x18.61x54.57x-.--% 55.54B
72.44x8.44x38.96x-.--% 53.37B
38.99x2x12.99x1.89% 51.25B
Average 40.18x 8.15x 25.23x 0.95% 130.67B
Weighted average by Cap. 41.20x 8.95x 24.52x 1.05%

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.