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 11,295 - -
Change - -28.84% -12.28% -40.65% 362.39% 81.55% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 15,548 15,290 14,516
Change - -36.37% 112.91% -11.81% 57.44% 42.34% -1.66% -5.06%
P/E -232x 2.37x -1.98x -2.33x -183x -72x -72x -193x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.55x 2.61x 2.56x
PEG - -0x 0x 0x 1.9x -0x 1,438.31x 3.1x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.33x 2.22x 2.08x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 3.2x 3.01x 2.68x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.91x 9.33x 8.52x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 38.8x 32.8x -
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 86.6x 43.3x 42.8x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.16% 2.31% 2.33%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.139 -1.138 -0.4241
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,855 5,078 5,424
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,570 1,639 1,704
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 -176.7 -166.9 -65.36
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,253 3,996 3,222
Reference price 2 48.80 33.84 18.09 10.42 45.80 81.99 81.99 81.99
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.($)
-72.01x3.2x9.91x - 11.29B
37.19x7.77x20.07x1.37% 476B
50.55x17.91x36.12x-.--% 243B
22.26x0.92x16.17x2.01% 201B
33.73x10.67x26.3x0.31% 166B
34.58x6.67x18.79x0.95% 78.46B
169.67x21.84x64.03x-.--% 65.2B
30.16x6.84x23.03x1.37% 58.22B
77.57x9.04x41.71x-.--% 57.15B
39.8x2.1x13.63x1.81% 53.72B
Average 42.35x 8.70x 26.98x 0.87% 140.95B
Weighted average by Cap. 43.51x 9.23x 25.64x 0.97%

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.